Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Block
XYZ
5
Microsoft
MSFT
| (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | ||||||||||
| Net income from continuing operations | 19.22%13.29M | 3,153.97%11.15M | -231.77%-365K | 102.52%277K | -88.53%-10.98M | -28.95%-5.82M | -182.80%-4.52M | -105.21%-1.6M | -627.29%-778.25K | 110.33%147.59K |
| Deferred tax | ---- | ---- | ---- | ---- | ---- | ---- | 87.90%211.85K | --112.74K | ---- | ---- |
| Other non cash items | -11.09%-3.82M | -97.98%-3.44M | 8.34%-1.74M | -223.15%-1.89M | 44.96%1.54M | 11,869.44%1.06M | ---9.01K | ---- | -69.17%57.11K | 117.51%185.23K |
| Change In working capital | -187.24%-3.71M | -39.32%4.26M | 495.43%7.02M | -115.32%-1.77M | 849.34%11.58M | 216.20%1.22M | 136.90%385.84K | 3.78%-1.05M | 40.11%-1.09M | -514.03%-1.81M |
| -Change in receivables | 250.69%1.75M | 73.13%-1.16M | -576.66%-4.31M | 132.29%904K | -250.78%-2.8M | 630.91%1.86M | 73.23%-349.78K | -218.93%-1.31M | 142.99%1.1M | -266.71%-2.56M |
| -Change in inventory | -617.81%-378K | -57.56%73K | -41.50%172K | 1,150.00%294K | ---28K | --0 | ---- | ---- | ---- | ---- |
| -Change in other current assets | ---- | ---- | ---- | --0 | --0 | ---- | -54.95%379.53K | 149.24%842.47K | ---1.71M | --0 |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -40.04%10.34M | 7.87%17.24M | 1,989.02%15.98M | -81.66%765K | 250.96%4.17M | -177.37%-2.76M | 16.63%-996.14K | -674.48%-1.19M | 90.28%-154.29K | -97.55%-1.59M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | ||||||||||
| Net PPE purchase and sale | 53.33%-2.42M | -306.04%-5.18M | -287.54%-1.28M | 59.78%-329K | -3,456.52%-818K | 44.54%-23K | 75.80%-41.47K | ---171.33K | --0 | -616.48%-526.17K |
| Net intangibles purchase and sale | ---44K | --0 | 78.78%-87K | -49.64%-410K | ---274K | ---- | 89.75%-29.75K | ---290.29K | --0 | ---- |
| Net business purchase and sale | ---- | ---- | ---- | --0 | 313.82%2.28M | 1,843.15%550K | 92.36%-31.55K | ---412.8K | --0 | -482.44%-1.4M |
| Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 56.34%-67.34K | ---154.24K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 83.48%-660K | -193.39%-4M | -84.30%-1.36M | -162.42%-739K | 124.67%1.18M | 662.11%527K | 89.28%-93.75K | -1,431.10%-874.43K | 97.25%-57.11K | -578.32%-2.08M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | ||||||||||
| Net issuance payments of debt | ---- | --0 | -553.33%-294K | 96.69%-45K | -6,380.95%-1.36M | -105.25%-21K | 1,388.21%400.26K | -35.00%-31.07K | 66.82%-23.01K | -121.98%-69.37K |
| Net common stock issuance | --0 | 17,266.67%521K | -92.50%3K | -99.78%40K | 320.70%18.03M | 591.04%4.29M | --620.22K | --0 | -99.80%12.79K | 578.06%6.33M |
| Cash dividends paid | 55.53%-1.36M | ---3.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net other financing activities | ---- | 65.98%1.05M | 154.32%635K | 44.54%-1.17M | -406.73%-2.11M | ---416K | ---- | ---- | ---- | -145.33%-228.77K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 48.87%-2.41M | -156.49%-4.7M | 47.96%-1.83M | -127.03%-3.52M | 316.18%13.04M | 207.01%3.13M | 3,384.36%1.02M | -203.76%-31.07K | -100.17%-10.23K | 328.58%6.03M |
| Net cash flow | ||||||||||
| Beginning cash position | 29.99%36.97M | 81.24%28.44M | -18.28%15.69M | 1,751.98%19.21M | 640.71%1.04M | -86.78%140K | -66.30%1.06M | -2.90%3.14M | 636.07%3.24M | 160.63%439.83K |
| Current changes in cash | -14.85%7.27M | -33.21%8.54M | 465.49%12.79M | -119.02%-3.5M | 1,950.61%18.39M | 1,392.24%897K | 96.70%-69.41K | -847.73%-2.1M | -109.38%-221.63K | 695.94%2.36M |
| Effect of exchange rate changes | -540.00%-64K | 71.43%-10K | -169.23%-35K | 94.25%-13K | ---226K | --0 | --0 | --0 | --2.56K | --0 |
| End cash Position | 19.49%44.18M | 29.99%36.97M | 81.24%28.44M | -18.28%15.69M | 1,751.98%19.21M | 4.77%1.04M | -5.11%989.83K | -65.44%1.04M | 7.69%3.02M | 501.93%2.8M |
| Free cash flow | -34.70%7.88M | -17.49%12.06M | 56,126.92%14.62M | -99.16%26K | 210.52%3.08M | -161.02%-2.79M | 35.57%-1.07M | -973.68%-1.66M | 92.70%-154.29K | -139.96%-2.11M |
| Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |