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 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 0.47%-4.46M | -161.54%-4.48M | -63.30%7.28M | 683.21%19.83M | 85.92%-3.4M | 7.50%-24.15M | -22.40%3.31M | 19.62%-9.33M | 29.22%-9.67M | -65.71%-8.46M |
| Net income from continuing operations | -13.43%-4.37M | 23.01%-3.85M | 14.17%-5M | 75.38%-5.83M | -505.06%-23.68M | -181.18%-3.91M | -210.39%-3.95M | -197.44%-2.09M | 2,079.31%1.72M | -90.03%402K |
| Operating gains losses | ---- | -1,150.00%-25K | 94.87%-2K | ---39K | ---- | 101.58%5K | --0 | -91.94%10K | -104.27%-5K | ---- |
| Depreciation and amortization | 19.57%275K | 11.65%230K | -44.62%206K | -34.97%372K | -11.18%572K | -8.26%644K | -1.88%157K | -5.88%160K | 1.63%187K | -25.13%140K |
| Deferred tax | -44.00%154K | -75.77%275K | -44.69%1.14M | 236.89%2.05M | -222.37%-1.5M | -165.96%-465K | -170.00%-462K | -133.33%-7K | -115.24%-16K | 124.69%20K |
| Other non cash items | -6.42%1.12M | 20.72%1.2M | -30.44%994K | -5.74%1.43M | 224.77%1.52M | 50.65%-1.22M | --3.13M | ---54K | ---4.29M | ---- |
| Change In working capital | -16.68%-1.63M | -111.50%-1.4M | -53.22%12.15M | 211.19%25.97M | 132.44%8.34M | 19.20%-25.72M | 14.99%3.8M | 11.89%-11.21M | 38.88%-7.88M | -9.58%-10.43M |
| -Change in receivables | -25.66%3.57M | -74.78%4.8M | -39.23%19.04M | 66.97%31.34M | 187.04%18.77M | 51.89%-21.56M | ---- | ---- | ---- | ---- |
| -Change in inventory | -567.99%-1.42M | 167.63%303K | -177.51%-448K | 351.30%578K | -101.26%-230K | 178.42%18.28M | ---- | ---- | ---- | ---- |
| -Change in prepaid assets | 20.37%-680K | -150.44%-854K | 136.84%1.69M | -865.83%-4.6M | 116.55%600K | -165.43%-3.63M | ---- | ---- | ---- | ---- |
| -Change in payables and accrued expense | 73.60%-1.28M | 25.33%-4.83M | -98.77%-6.47M | 57.41%-3.26M | 60.53%-7.65M | -187.03%-19.38M | ---- | ---- | ---- | ---- |
| -Change in other current liabilities | -154.20%-2.33M | 40.95%-917K | -164.90%-1.55M | 212.77%2.39M | -165.82%-2.12M | 130.96%3.22M | ---- | ---- | ---- | ---- |
| -Change in other working capital | 390.29%505K | 190.35%103K | 76.69%-114K | 52.20%-489K | 61.54%-1.02M | 75.76%-2.66M | ---- | ---- | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 0.47%-4.46M | -161.54%-4.48M | -63.30%7.28M | 683.21%19.83M | 85.92%-3.4M | 7.50%-24.15M | -22.40%3.31M | 19.62%-9.33M | 29.22%-9.67M | -65.71%-8.46M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | 38.04%-158K | -2.00%-255K | -114.27%-250K | -11.52%1.75M | 490.53%1.98M | -122.58%-507K | -100.51%-6K | -115.79%-164K | 98.87%-20K | -111.04%-317K |
| Net PPE purchase and sale | 38.04%-158K | -2.00%-255K | 28.16%-250K | -202.61%-348K | 77.32%-115K | -125.33%-507K | -50.00%-6K | ---205K | --0 | -17.93%-296K |
| Net investment purchase and sale | ---- | --0 | --0 | 0.24%2.1M | --2.1M | --0 | --0 | 153.95%41K | 98.87%-20K | -100.67%-21K |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | 38.04%-158K | -2.00%-255K | -114.27%-250K | -11.52%1.75M | 490.53%1.98M | -122.58%-507K | -100.51%-6K | -115.79%-164K | 98.87%-20K | -111.04%-317K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 0 | -42.86%4K | 7K | 0 | 62.34%-374K | 59.03%-993K | -871.64%-4.63M | 600.11%4.43M | 46.09%-586K | -1,045.45%-208K |
| Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | --0 | ---4.63M | --4.63M | ---- | ---- |
| Net common stock issuance | --0 | --0 | ---13K | --0 | 64.35%-374K | 58.46%-1.05M | --0 | 77.51%-199K | 43.44%-642K | ---208K |
| Proceeds from stock option exercised by employees | --0 | -80.00%4K | --20K | --0 | --0 | -44.55%56K | --0 | --0 | 16.67%56K | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | --0 | -42.86%4K | --7K | --0 | 62.34%-374K | 59.03%-993K | -871.64%-4.63M | 600.11%4.43M | 46.09%-586K | -1,045.45%-208K |
| Net cash flow | ||||||||||
| Beginning cash position | -10.79%59.65M | 0.88%66.86M | 36.97%66.28M | -0.45%48.39M | -34.05%48.61M | -26.80%73.7M | -28.75%47.58M | -31.54%55.1M | -35.19%64.09M | -26.80%73.7M |
| Current changes in cash | 2.41%-4.62M | -167.23%-4.73M | -67.41%7.03M | 1,302.95%21.58M | 93.01%-1.79M | 2.43%-25.65M | -126.66%-1.32M | 59.69%-5.06M | 37.80%-10.27M | -306.15%-8.99M |
| Effect of exchange rate changes | 23.92%-1.89M | 61.51%-2.48M | -74.68%-6.45M | -334.48%-3.69M | 184.30%1.58M | 179.03%554K | 19.83%2.35M | -116.73%-2.45M | 167.79%1.28M | -250.00%-624K |
| End cash Position | -10.90%53.14M | -10.79%59.65M | 0.88%66.86M | 36.97%66.28M | -0.45%48.39M | -34.05%48.61M | -34.05%48.61M | -28.75%47.58M | -31.54%55.1M | -35.19%64.09M |
| Free cash flow | 2.49%-4.62M | -167.35%-4.73M | -63.93%7.03M | 654.22%19.48M | 85.74%-3.52M | 6.37%-24.65M | -22.46%3.3M | 17.86%-9.53M | 29.22%-9.67M | -63.48%-8.76M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| Audit Opinions | Unqualified Opinion | -- | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | -- | -- | -- | -- |