Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
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 | 15.75%-2.29M | -133.63%-2.72M | 526.66%8.1M | -4.11%-1.9M | 3.13%-1.82M | -1.35%-1.88M | -33.31%-1.86M | 52.94%-1.39M | 83.19%-2.96M | 89.71%-17.61M |
| Deferred tax | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -40.00%15K | -40.48%25K |
| Other non cash items | ---- | ---- | ---- | ---- | ---- | 22.22%-7K | -12.50%-9K | 50.00%-8K | 40.74%-16K | 47.06%-27K |
| Change In working capital | 4,978.26%1.12M | -108.98%-23K | 224.27%256K | -10,200.00%-206K | -101.42%-2K | 452.50%141K | -48.15%-40K | -107.16%-27K | 174.65%377K | -107.82%-505K |
| -Change in receivables | -22.41%838K | 730.77%1.08M | 174.29%130K | -1,490.91%-175K | -126.83%-11K | 202.50%41K | -463.64%-40K | -97.24%11K | 238.19%398K | -5,660.00%-288K |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | 35.37%-1.16M | -1,742.27%-1.79M | 88.89%-97K | -136.59%-873K | 26.93%-369K | 47.78%-505K | -5.45%-967K | 16.03%-917K | 58.98%-1.09M | 30.13%-2.66M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | ||||||||||
| Net PPE purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 66.67%-1K |
| Net business purchase and sale | ---- | --0 | 84.27%-95K | -4.50%-604K | 16.11%-578K | -5.03%-689K | -11.56%-656K | 13.02%-588K | 60.97%-676K | 75.26%-1.73M |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | --0 | --0 | 84.27%-95K | -4.50%-604K | 15.25%-578K | -5.41%-682K | -11.55%-647K | 12.12%-580K | 61.31%-660K | 75.46%-1.71M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | ||||||||||
| Net issuance payments of debt | -206.54%-1.39M | --1.3M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Net common stock issuance | 74.65%1.73M | --990K | --0 | 170.21%1.52M | --564K | --0 | ---- | ---- | ---- | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -84.98%344K | --2.29M | --0 | 170.21%1.52M | --564K | --0 | ---- | ---- | ---- | ---- |
| Net cash flow | ||||||||||
| Beginning cash position | 190.00%899K | -19.90%310K | 9.94%387K | -53.38%352K | -61.38%755K | -47.46%1.96M | -23.31%3.72M | -36.17%4.85M | -39.09%7.6M | -48.02%12.48M |
| Current changes in cash | -261.23%-811K | 361.98%503K | -508.51%-192K | 112.27%47K | 67.73%-383K | 26.46%-1.19M | -7.82%-1.61M | 14.55%-1.5M | 59.89%-1.75M | 59.41%-4.37M |
| Effect of exchange rate changes | -74.42%22K | --86K | --0 | 40.00%-12K | -53.85%-20K | 91.45%-13K | -141.53%-152K | 136.67%366K | -95.69%-998K | 33.51%-510K |
| End cash Position | -87.76%110K | 190.00%899K | -19.90%310K | 9.94%387K | -53.38%352K | -61.38%755K | -47.46%1.96M | -23.31%3.72M | -36.17%4.85M | -39.09%7.6M |
| Free cash flow | 35.37%-1.16M | -1,742.27%-1.79M | 88.89%-97K | -136.59%-873K | 26.93%-369K | 47.78%-505K | -5.45%-967K | 16.03%-917K | 58.99%-1.09M | 30.16%-2.66M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |