Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Taiwan Semiconductor
TSM
5
Micron Technology
MU
| (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||
| Cash flow from continuing operating activities | -107.69%-3.33M | 90.78%-1.6M | -1,873.47%-17.37M | -80.05%979.16K | -1.70%4.91M | 4.99M |
| Net income from continuing operations | 80.25%-5.84M | -58.52%-29.59M | -239.90%-18.67M | -74.77%-5.49M | -5,330.38%-3.14M | --60.08K |
| Operating gains losses | -112.13%-25.25K | 758.12%208.09K | 446.42%24.25K | 1,129.70%4.44K | 98.43%-431 | ---27.5K |
| Depreciation and amortization | -35.78%3.37M | -12.34%5.24M | 18.85%5.98M | -0.03%5.03M | -4.84%5.03M | --5.29M |
| Deferred tax | -128.99%-125.93K | 258.44%434.32K | 116.53%121.17K | -2,331.95%-732.87K | -154.25%-30.14K | --55.55K |
| Other non cash items | -257.29%-1.03M | -39.68%653.46K | 19.16%1.08M | 39.75%909.09K | 28.27%650.49K | --507.12K |
| Change In working capital | -483.70%-1.95M | 97.20%-334.53K | -1,219.76%-11.95M | 85.65%1.07M | 165.85%574.99K | ---873.11K |
| -Change in receivables | -11.28%-347.57K | -172.85%-312.35K | 3.56%428.77K | -49.25%414.05K | 808.13%815.92K | ---115.22K |
| -Change in inventory | -70.83%220.97K | 126.34%757.52K | -197.16%-2.88M | -99.69%-967.99K | ---484.75K | --0 |
| -Change in payables and accrued expense | -54.56%-937.17K | -112.60%-606.35K | 702.48%4.81M | -431.92%-798.9K | 129.08%240.69K | ---827.78K |
| -Change in other current assets | -4,007.15%-1.27M | 93.62%-30.84K | -371.85%-483.36K | -38.00%177.8K | 488.50%286.76K | ---73.81K |
| -Change in other current liabilities | 23.71%-146.86K | -174.33%-192.5K | -86.68%258.99K | 390.21%1.94M | -276.89%-670.07K | ---177.79K |
| -Change in other working capital | 948.99%524.41K | 100.35%49.99K | -4,831.15%-14.09M | -22.91%297.91K | 20.20%386.43K | --321.49K |
| Cash from discontinued investing activities | ||||||
| Operating cash flow | -107.69%-3.33M | 90.78%-1.6M | -1,873.47%-17.37M | -80.05%979.16K | -1.70%4.91M | --4.99M |
| Investing cash flow | ||||||
| Cash flow from continuing investing activities | 110.75%228.57K | 77.40%-2.13M | -80.03%-9.41M | -264.96%-5.22M | -217.05%-1.43M | -451.51K |
| Net PPE purchase and sale | 89.52%-220.73K | 52.08%-2.11M | 16.01%-4.4M | -272.58%-5.24M | -247.52%-1.41M | ---404.35K |
| Net intangibles purchase and sale | -235.54%-62K | 99.43%-18.48K | -24,399.71%-3.24M | 49.71%-13.24K | 44.20%-26.32K | ---47.16K |
| Net business purchase and sale | --0 | --0 | -7,374.40%-1.77M | --24.28K | --0 | --0 |
| Cash from discontinued investing activities | ||||||
| Investing cash flow | 109.43%200.39K | 77.40%-2.13M | -80.03%-9.41M | -264.96%-5.22M | -217.05%-1.43M | ---451.51K |
| Financing cash flow | ||||||
| Cash flow from continuing financing activities | -72.51%4.71M | -18.22%17.12M | 96.54%20.94M | 1,040.30%10.65M | 34.47%-1.13M | -1.73M |
| Net issuance payments of debt | -35.47%-5.69M | -73.39%-4.2M | 6.48%-2.42M | -128.69%-2.59M | 22.87%-1.13M | ---1.47M |
| Net common stock issuance | -50.16%10.4M | 2.56%20.87M | 53.62%20.35M | --13.24M | --0 | --0 |
| Cash dividends paid | ---- | ---- | ---- | ---- | ---- | --0 |
| Proceeds from stock option exercised by employees | --0 | -83.19%506.69K | --3.01M | --0 | --0 | ---- |
| Net other financing activities | ---- | ---49.66K | ---- | ---- | ---- | ---- |
| Cash from discontinued financing activities | ||||||
| Financing cash flow | -72.51%4.71M | -18.22%17.12M | 96.54%20.94M | 1,040.30%10.65M | 34.47%-1.13M | ---1.73M |
| Net cash flow | ||||||
| Beginning cash position | 192.38%20.26M | -45.55%6.93M | 25.66%12.73M | 31.77%10.13M | 40.76%7.69M | --5.46M |
| Current changes in cash | -88.19%1.58M | 329.67%13.4M | -191.02%-5.83M | 173.49%6.41M | -16.68%2.34M | --2.81M |
| Effect of exchange rate changes | 242.89%89.92K | -281.28%-62.93K | 105.07%34.71K | -789.95%-684.14K | 116.92%99.16K | ---585.92K |
| End cash Position | 8.25%21.94M | 192.38%20.26M | -56.28%6.93M | 56.50%15.85M | 31.77%10.13M | --7.69M |
| Free cash flow | 2.54%-3.63M | 85.10%-3.73M | -485.78%-25.01M | -222.83%-4.27M | -22.96%3.48M | --4.51M |
| Currency Unit | USD | USD | USD | USD | USD | USD |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| Audit Opinions | Unqualified Opinion | -- | -- | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | -- |