Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
NVIDIA
NVDA
| (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 | 83.44%-2.92M | 27.00%-17.61M | 32.45%-24.13M | -95.67%-35.72M | -2,407.42%-18.25M | -17.80%-728K | 47.31%-618K | 59.38%-1.17M | -10,596.30%-2.89M | -27K |
| Net income from continuing operations | 82.56%-17.12M | -93.31%-98.18M | -46.35%-50.79M | -343.34%-34.71M | -4.93%-7.83M | -1,611.01%-7.46M | 84.90%-436K | 82.85%-2.89M | -20,682.72%-16.83M | 99.34%-81K |
| Operating gains losses | -83.46%-1.45M | -902.53%-792K | -118.24%-79K | 118.90%433K | -2,201.83%-2.29M | 240.63%109K | -75.57%32K | 182.91%131K | ---158K | ---- |
| Depreciation and amortization | -22.81%2.56M | -14.04%3.32M | 89.59%3.86M | --2.04M | --0 | -94.12%1K | 466.67%17K | -70.00%3K | --10K | ---- |
| Deferred tax | 83.43%-2.24M | -282.96%-13.5M | -330.00%-3.53M | -152.33%-820K | 133.33%1.57M | ---4.7M | --0 | 2,091.11%986K | --45K | ---- |
| Other non cash items | -1.14%-4.18M | 40.84%-4.14M | -673.42%-6.99M | 118.46%1.22M | 458.00%558K | 219.05%100K | -150.91%-84K | -49.23%165K | --325K | ---- |
| Change In working capital | 370.33%2.68M | -117.72%-991K | 206.84%5.59M | -34,793.33%-5.23M | -140.54%-15K | 123.42%37K | -135.59%-158K | 174.25%444K | -1,207.41%-598K | 102.90%54K |
| -Change in receivables | -286.05%-240K | 778.95%129K | 90.87%-19K | ---208K | --0 | ---- | -128.42%-54K | 1,287.50%190K | ---16K | ---- |
| -Change in inventory | -46.97%-485K | -301.22%-330K | 247.75%164K | ---111K | ---- | ---- | ---- | ---- | ---- | ---- |
| -Change in payables and accrued expense | 60.26%-424K | -138.17%-1.07M | 81.56%-448K | -152.44%-2.43M | 1,724.41%4.63M | 202.42%254K | -369.57%-248K | 116.73%92K | -1,118.52%-550K | --54K |
| -Change in other current assets | 981.60%1.44M | -102.52%-163K | 350.72%6.48M | 33.27%-2.59M | -10,370.27%-3.87M | ---37K | ---- | ---- | ---- | ---- |
| -Change in other current liabilities | ---- | ---- | ---- | ---- | -3,685.00%-717K | --20K | --0 | ---- | ---32K | ---- |
| -Change in other working capital | 443.41%2.39M | 175.09%440K | -686.00%-586K | 272.41%100K | 71.00%-58K | -238.89%-200K | -11.11%144K | --162K | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 83.44%-2.92M | 27.00%-17.61M | 32.45%-24.13M | -95.67%-35.72M | -2,407.42%-18.25M | -17.80%-728K | 47.31%-618K | 59.38%-1.17M | -10,596.30%-2.89M | 99.69%-27K |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -49.38%4.4M | 208.70%8.7M | 73.57%-8M | -1,107.05%-30.26M | 3.01M | 125K | ||||
| Net PPE purchase and sale | 98.88%-5K | -1,251.52%-446K | -400.00%-33K | --11K | --0 | ---- | ---- | ---- | ---11K | ---- |
| Net intangibles purchase and sale | -53.43%4.22M | 1,955.12%9.05M | 96.44%-488K | ---13.71M | --0 | ---- | ---- | ---- | ---- | ---- |
| Net business purchase and sale | ---- | ---- | 52.52%-7.92M | -104,156.25%-16.68M | ---16K | ---- | ---- | ---- | --132K | ---- |
| Net investment purchase and sale | 140.00%2K | -101.18%-5K | 288.99%424K | -96.66%109K | --3.26M | ---- | ---- | ---- | --4K | ---- |
| Net other investing changes | ---- | ---- | ---- | ---- | ---241K | ---- | ---- | ---- | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -49.38%4.4M | 208.70%8.7M | 73.57%-8M | -1,107.05%-30.26M | --3.01M | ---- | --0 | --0 | --125K | ---- |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -121.28%-862K | -36.89%4.05M | -90.52%6.42M | 16.30%67.69M | 9,600.00%58.2M | -19.79%600K | -18.16%748K | -70.93%914K | 3.14M | |
| Net issuance payments of debt | -56.73%-862K | -16.77%-550K | 91.22%-471K | -1,173.20%-5.37M | -16.67%500K | --600K | --0 | ---- | --301K | ---- |
| Net common stock issuance | --0 | -28.36%5.09M | -90.65%7.11M | 30.44%76.09M | --58.33M | ---- | -28.76%748K | -65.85%1.05M | --3.08M | ---- |
| Net other financing activities | ---- | -121.52%-494K | 92.17%-223K | -349.21%-2.85M | ---634K | ---- | ---- | 41.38%-136K | ---232K | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -121.28%-862K | -36.89%4.05M | -90.52%6.42M | 16.30%67.69M | 9,600.00%58.2M | -19.79%600K | -18.16%748K | -70.93%914K | --3.14M | ---- |
| Net cash flow | ||||||||||
| Beginning cash position | -24.33%14.56M | -57.02%19.24M | 3.72%44.76M | 31,399.27%43.15M | -48.30%137K | 96.30%265K | -65.74%135K | 2,930.77%394K | -67.50%13K | -95.70%40K |
| Current changes in cash | 112.80%623K | 81.07%-4.87M | -1,604.27%-25.71M | -96.02%1.71M | 33,655.47%42.95M | -198.46%-128K | 150.19%130K | -167.98%-259K | 1,511.11%381K | -100.66%-27K |
| Effect of exchange rate changes | -153.23%-99K | 1.09%186K | 280.39%184K | -254.55%-102K | --66K | --0 | ---- | ---- | ---- | ---- |
| End cash Position | 3.60%15.08M | -24.33%14.56M | -57.02%19.24M | 3.72%44.76M | 31,399.27%43.15M | -48.30%137K | 96.30%265K | -65.74%135K | 2,930.77%394K | -99.74%13K |
| Free cash flow | 82.90%-3.09M | 26.73%-18.06M | 50.13%-24.65M | -170.77%-49.43M | -2,407.42%-18.25M | -17.80%-728K | 47.31%-618K | 59.54%-1.17M | -10,637.04%-2.9M | 99.72%-27K |
| Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
| Audit Opinions | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- |