Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (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 | 150.46%1.76M | -88.01%-3.49M | 77.22%-1.86M | -147.99%-8.15M | 41.56%-3.29M | -158.84%-5.63M | 18.74%-2.17M | -79.63%-2.67M | -112.51%-1.49M | -700.74K |
| Net income from continuing operations | 125.18%2.11M | -867.65%-8.38M | 131.41%1.09M | -297.23%-3.47M | 89.86%-874.67K | 39.34%-8.63M | -12,452.66%-14.22M | -88.59%115.11K | 116.21%1.01M | --466.75K |
| Operating gains losses | 56.25%59.01K | -75.47%37.77K | 102.61%153.98K | -6,968.52%-5.91M | -118.95%-83.55K | 2,416.47%440.99K | 882.84%17.52K | --1.78K | ---- | --7.41K |
| Depreciation and amortization | -121.34%-564.76K | 15,360.66%2.65M | -98.11%17.11K | 1,568.54%904.78K | -90.51%54.23K | 44.56%571.53K | 8.56%395.36K | 42.20%364.17K | -3.91%256.1K | --266.53K |
| Deferred tax | ---- | --0 | --0 | 202.35%1.13K | 71.35%-1.11K | -553.30%-3.86K | 93.11%-591 | -6,656.69%-8.58K | -100.82%-127 | --15.51K |
| Other non cash items | 0.00%1 | 100.00%1 | 91.47%-408.2K | -289.66%-4.79M | 2,729.87%2.52M | --89.18K | ---- | ---- | ---- | ---- |
| Change In working capital | 201.86%3.64M | -351.32%-3.58M | -69.44%1.42M | 530.76%4.66M | -1,100.80%-1.08M | -101.08%-90.05K | 364.25%8.37M | -14.94%-3.17M | -89.04%-2.75M | ---1.46M |
| -Change in receivables | 179.90%114.46K | -56.47%40.89K | -26.06%93.95K | 119.42%127.06K | -203.33%-654.25K | 20.81%633.14K | 153.33%524.06K | -61.33%-982.65K | -281.18%-609.1K | --336.19K |
| -Change in inventory | -81.08%8.37K | 7.24%44.24K | 111.20%41.25K | -20.76%-368.25K | -115.17%-304.95K | -52.19%2.01M | 258.14%4.2M | 19.85%-2.66M | -55.24%-3.32M | ---2.14M |
| -Change in prepaid assets | 47.60%-1.7M | -19.82%-3.24M | -161.94%-2.71M | -1,203.53%-1.03M | -114.35%-79.26K | 98.41%552.34K | 99.48%278.39K | 116.74%139.56K | -226.28%-833.85K | --660.32K |
| -Change in payables and accrued expense | -22.40%104.47K | 116.28%134.62K | -387.24%-827.07K | -70.44%287.94K | 127.52%974.08K | -208.40%-3.54M | 236.57%3.27M | -36.22%970.23K | 543.07%1.52M | ---343.36K |
| -Change in other current liabilities | 1,000.30%4.93M | -111.33%-547.72K | -18.08%4.84M | 679.40%5.9M | -442.73%-1.02M | 84.72%297.25K | 504.46%160.91K | -35.60%-39.79K | -133.72%-29.34K | --87.01K |
| -Change in other working capital | 2,754.79%185.15K | 49.46%-6.97K | 94.66%-13.8K | -14,523.74%-258.19K | 104.17%1.79K | 36.55%-42.92K | 88.62%-67.65K | -215.81%-594.61K | 946.91%513.46K | ---60.63K |
| Cash from discontinued investing activities | -299.64%-2M | 565.12%999.99K | -104.43%-214.99K | 446.36%4.85M | -1.4M | |||||
| Operating cash flow | 90.61%-233.99K | -20.26%-2.49M | 37.18%-2.07M | -52.99%-3.3M | 61.67%-2.16M | -158.84%-5.63M | 18.74%-2.17M | -79.63%-2.67M | -112.51%-1.49M | ---700.74K |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 145.84%2.78M | -355.20%-6.07M | 18.87%-1.33M | -151.79%-1.64M | 2,693.69%3.17M | 101.72%113.55K | -678.31%-6.59M | -199.93%-847.28K | 373.75%847.85K | -309.72K |
| Net PPE purchase and sale | -7,581.88%-1.88M | ---24.49K | --0 | --0 | -141.97%-47.09K | 101.73%112.19K | -1,867.21%-6.48M | -3,560.12%-329.48K | 96.12%-9K | ---231.94K |
| Net business purchase and sale | --495.17K | --0 | --0 | -363.75%-848.17K | -220,456.63%-182.9K | -99.58%83 | --19.89K | --0 | --0 | ---- |
| Net investment purchase and sale | 168.96%4.17M | -353.36%-6.04M | -67.73%-1.33M | -123.36%-794.6K | --3.4M | --0 | ---235.61K | --0 | --0 | ---- |
| Net other investing changes | ---- | ---- | ---- | ---- | ---- | -98.75%1.28K | 119.87%102.9K | -160.43%-517.8K | 1,202.46%856.85K | ---77.72K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 145.84%2.78M | -355.20%-6.07M | 18.87%-1.33M | -148.96%-1.64M | 2,854.76%3.36M | 101.72%113.55K | -678.31%-6.59M | -199.93%-847.28K | 373.80%847.85K | ---309.66K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 0 | -68.27%1.92M | -71.91%6.06M | 1,678.12%21.56M | -114.35%-1.37M | 23.20%9.52M | 46.96%7.73M | 390.67%5.26M | -28.61%1.07M | 1.5M |
| Net issuance payments of debt | ---- | --0 | --0 | 265.52%1.48M | -132.38%-894.36K | -65.51%2.76M | 2,017.80%8.01M | ---417.57K | --0 | --529.8K |
| Net common stock issuance | ---- | --0 | --0 | --20.22M | --0 | --6.76M | --0 | 47.42%5.54M | 37,594,130.00%3.76M | --10 |
| Net other financing activities | ---- | -68.27%1.92M | 4,237.50%6.06M | 68.96%-146.36K | -47,058.10%-471.58K | 99.64%-1K | -308.57%-280.11K | 105.00%134.3K | -376.65%-2.69M | --971.52K |
| Cash from discontinued financing activities | 0 | 0 | 0 | -1,281.30%-3.6M | 305.1K | |||||
| Financing cash flow | --0 | -68.27%1.92M | -66.27%6.06M | 1,792.25%17.95M | -111.14%-1.06M | 23.20%9.52M | 46.96%7.73M | 390.67%5.26M | -28.61%1.07M | --1.5M |
| Net cash flow | ||||||||||
| Beginning cash position | -37.50%13.66M | 12.02%21.86M | 189.09%19.51M | 3.76%6.75M | 140.87%6.5M | -25.89%2.7M | 96.72%3.64M | 22.94%1.85M | 691.57%1.51M | --190.33K |
| Current changes in cash | 138.37%2.55M | -350.50%-6.64M | -79.63%2.65M | 9,356.39%13.01M | -96.57%137.58K | 485.32%4.01M | -159.89%-1.04M | 303.38%1.74M | -12.31%430.5K | --490.93K |
| Effect of exchange rate changes | 67.33%-508.86K | -412.70%-1.56M | -22.59%-303.79K | -331.79%-247.81K | 152.52%106.91K | -310.29%-203.58K | 76.01%96.81K | 164.79%55K | -186.98%-84.89K | ---29.58K |
| End cash Position | 14.92%15.7M | -37.50%13.66M | 12.02%21.86M | 189.09%19.51M | 3.76%6.75M | 140.87%6.5M | -25.89%2.7M | 96.72%3.64M | 184.22%1.85M | --651.68K |
| Free cash flow | 15.96%-2.12M | -21.45%-2.52M | 37.18%-2.07M | -49.72%-3.3M | 61.66%-2.2M | 33.59%-5.75M | -187.90%-8.66M | -100.68%-3.01M | -60.63%-1.5M | ---932.68K |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | Unqualified Opinion | -- |