Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Workday
WDAY
5
Lantheus
LNTH
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 20.49%-206.06M | 46.75%-30.65M | 30.25%-45.46M | -30.00%-54.26M | 20.07%-75.68M | 1.53%-259.17M | 4.96%-57.56M | -3.37%-65.18M | 31.08%-41.74M | -19.82%-94.69M |
Net income from continuing operations | -1.02%-309.85M | 102.89%2.37M | 9.19%-60.73M | -148.19%-173.32M | 11.18%-78.18M | 2.39%-306.74M | 2.80%-82.02M | 13.12%-66.87M | 2.19%-69.83M | -8.00%-88.02M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | --2.03M | --0 | --0 | ---- | ---- |
Depreciation and amortization | 101.07%53.35M | -6.41%10.95M | 195.12%16.1M | 193.77%14.29M | 166.03%12.01M | 53.22%26.53M | 157.46%11.7M | 26.42%5.46M | 13.99%4.86M | 7.73%4.52M |
Deferred tax | 98.21%-205K | 71.45%-205K | ---- | ---- | ---- | ---11.42M | ---718K | ---- | ---- | ---- |
Other non cash items | -898.84%-155.89M | -10,688.94%-157.99M | -57.04%1.47M | -84.91%299K | -97.36%333K | 492.23%19.51M | -69.88%1.49M | -24.34%3.42M | 137.53%1.98M | 1,495.91%12.62M |
Change In working capital | 31.17%-40.58M | 208.10%8.37M | -37.10%-17.27M | -240.43%-6.33M | 41.23%-25.35M | -9.24%-58.96M | -36.22%-7.74M | 13.63%-12.6M | 150.40%4.51M | -74.15%-43.13M |
-Change in receivables | 150.99%9.09M | 130.33%1.86M | 147.27%3.05M | -137.98%-2.11M | 158.24%6.29M | -426.84%-17.83M | -254.38%-6.13M | -249.98%-6.45M | 599.62%5.56M | -199.17%-10.8M |
-Change in inventory | 39.89%-8.32M | -21.47%7.07M | 143.64%1.37M | 19.92%-5.11M | 12.49%-11.66M | 59.18%-13.84M | 185.47%9.01M | 62.60%-3.15M | 23.03%-6.38M | -99.95%-13.32M |
-Change in prepaid assets | 124.80%2.23M | 23.04%-1.31M | 97.92%-25K | -36.74%508K | 144.29%3.05M | 27.10%-8.98M | 74.44%-1.7M | 77.51%-1.2M | -4.97%803K | -481.27%-6.89M |
-Change in payables and accrued expense | -287.37%-24.94M | -58.63%3.95M | -265.48%-9.03M | -142.82%-2.75M | -110.75%-17.11M | 606.82%13.31M | 38.04%9.55M | 1,029.40%5.46M | 669.34%6.42M | 25.26%-8.12M |
-Change in other current liabilities | 21.99%-16.53M | 98.24%-227K | -122.72%-10.47M | 99.18%1.69M | -70.16%-7.53M | -209.96%-21.19M | -1,781.90%-12.92M | -13.23%-4.7M | -9.87%849K | -0.64%-4.42M |
-Change in other working capital | 79.77%-2.11M | 46.28%-2.98M | 14.86%-2.17M | 152.74%1.45M | 278.49%1.6M | -179.06%-10.42M | -3,392.45%-5.55M | -74.66%-2.55M | 32.58%-2.74M | -78.30%423K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 20.49%-206.06M | 46.75%-30.65M | 30.25%-45.46M | -30.00%-54.26M | 20.07%-75.68M | 1.53%-259.17M | 4.96%-57.56M | -3.37%-65.18M | 31.08%-41.74M | -19.82%-94.69M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 2,593.40%124M | 187.48%58.24M | -90.48%23.07M | 177.94%76.84M | 52.95%-34.14M | -96.03%4.6M | -182.80%-66.58M | 349.51%242.32M | -63.55%-98.59M | -272.53%-72.55M |
Net PPE purchase and sale | 30.02%-6.19M | 20.11%-1.62M | 194.82%787K | 34.79%-1.48M | -4.25%-3.88M | 47.21%-8.84M | 58.73%-2.02M | 80.19%-830K | 43.57%-2.27M | -2.28%-3.72M |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---- | ---102K | --0 | ---- | ---- | ---- |
Net investment purchase and sale | 860.90%130.19M | 192.73%59.86M | -90.84%22.28M | 181.31%78.32M | 56.04%-30.26M | -89.81%13.55M | -175.51%-64.55M | 318.70%243.26M | -71.20%-96.32M | -250.65%-68.83M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 2,593.40%124M | 187.48%58.24M | -90.48%23.07M | 177.94%76.84M | 52.95%-34.14M | -96.03%4.6M | -182.80%-66.58M | 349.51%242.32M | -63.55%-98.59M | -272.53%-72.55M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -139.48%-42.99M | 38.48%-50.2M | 203.97%812K | 96.78%-152K | -96.66%6.55M | 1,031.69%108.89M | -10,063.61%-81.6M | -124.93%-781K | -1,136.26%-4.72M | 3,658.18%195.99M |
Net issuance payments of debt | 73.40%-490K | --0 | --0 | 67.31%-152K | 24.22%-338K | -14.55%-1.84M | -3.97%-445K | -18.54%-486K | -18.32%-465K | -18.30%-446K |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --189.2M | --0 | --0 | --0 | --189.2M |
Proceeds from stock option exercised by employees | -49.72%7.7M | --0 | -82.20%812K | --0 | -4.75%6.89M | 36.41%15.32M | -24.94%936K | 28.76%4.56M | 204.95%2.59M | 29.38%7.24M |
Net other financing activities | 46.47%-50.2M | ---- | ---- | ---- | ---- | ---93.79M | ---82.09M | ---4.86M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -139.48%-42.99M | 38.48%-50.2M | 203.97%812K | 96.78%-152K | -96.66%6.55M | 1,031.69%108.89M | -10,063.61%-81.6M | -124.93%-781K | -1,136.26%-4.72M | 3,658.18%195.99M |
Net cash flow | ||||||||||
Beginning cash position | -44.37%182.63M | -79.35%80.2M | -51.99%101.79M | -78.34%76.65M | -44.37%182.63M | -29.52%328.31M | 26.24%388.37M | -32.41%212.01M | -17.44%353.83M | -29.52%328.31M |
Current changes in cash | 14.17%-125.04M | 89.01%-22.61M | -112.24%-21.59M | 115.46%22.42M | -459.25%-103.27M | -5.94%-145.68M | -1,096.02%-205.74M | 3,033.48%176.36M | -20.48%-145.05M | 190.50%28.75M |
End cash Position | -69.22%55.37M | -69.22%55.37M | -79.35%80.2M | -51.99%101.79M | -78.34%76.65M | -44.66%179.91M | -44.66%179.91M | 26.24%388.37M | -32.41%212.01M | -17.44%353.83M |
Free cash flow | 20.81%-212.25M | 45.85%-32.27M | 32.32%-44.68M | -26.66%-55.74M | 19.16%-79.56M | 4.33%-268.02M | 9.24%-59.58M | 1.83%-66.01M | 31.86%-44.01M | -19.05%-98.41M |
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 | -- | -- | -- | -- |