Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Precision Drilling
PDS
5
New Fortress Energy
NFE
(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 | 2.17%181.13M | -13.58%56.92M | 4.25%52.23M | -13.89%48.16M | 343.00%23.81M | -15.30%177.27M | 7.72%65.87M | -28.09%50.1M | 11.91%55.93M | -81.15%5.38M |
Net income from continuing operations | 0.46%-196.49M | 71.72%-44.62M | -665.95%-165.72M | 337.63%30.27M | -211.11%-16.41M | -465.62%-197.4M | -630.05%-157.75M | -260.53%-21.64M | -373.86%-12.74M | -186.48%-5.28M |
Operating gains losses | 91.70%131.6M | -26.65%33.08M | 1,064.84%125.09M | -641.94%-40.2M | 152.82%13.62M | 341.34%68.65M | 269.10%45.11M | 274.70%10.74M | 944.65%7.42M | 46.92%5.39M |
Depreciation and amortization | -5.63%178.17M | -5.33%44.64M | -9.53%44.3M | -6.14%44.19M | -1.22%45.04M | 6.08%188.8M | 4.53%47.15M | 8.49%48.97M | 7.10%47.08M | 4.15%45.6M |
Deferred tax | -80.56%14K | -91.89%3K | --0 | -30.77%9K | -92.00%2K | 30.91%72K | 436.36%37K | 66.67%-3K | -72.92%13K | -7.41%25K |
Other non cash items | 44.32%-3.57M | 157.13%1.08M | 180.22%957K | -192.68%-3.2M | -7.41%-2.41M | 63.48%-6.41M | 75.87%-1.89M | 70.03%-1.19M | 49.42%-1.09M | 37.72%-2.24M |
Change In working capital | 155.24%9.86M | 15.03%18.67M | 611.19%3.43M | 0.79%8.17M | 50.85%-20.41M | -284.38%-17.85M | 12.64%16.23M | -103.46%-670K | 1,180.73%8.11M | -67.79%-41.52M |
-Change in receivables | -105.39%-13K | -169.15%-1.8M | 77.50%-426K | -60.91%761K | 160.10%1.45M | -81.85%241K | 558.99%2.6M | -186.56%-1.89M | 43.69%1.95M | 7.40%-2.42M |
-Change in payables and accrued expense | 107.37%953K | 0.97%-3.9M | 26.45%15.53M | 65.59%-468K | 48.73%-10.21M | -339.19%-12.93M | -281.80%-3.94M | -45.96%12.28M | 72.44%-1.36M | -36.85%-19.91M |
-Change in other current assets | -150.34%-7.09M | -66.70%7.26M | 70.79%-3.51M | 77.97%6.12M | -5.66%-16.95M | -152.77%-2.83M | 146.78%21.79M | -66.00%-12.02M | -47.11%3.44M | -74.20%-16.04M |
-Change in other current liabilities | 228.30%2.88M | 142.10%2.25M | -275.04%-4.27M | -71.57%807K | 287.12%4.1M | -189.76%-2.24M | -776.78%-5.33M | 2,240.35%2.44M | 137.77%2.84M | -446.52%-2.19M |
-Change in other working capital | 15,365.12%13.13M | 1,239.46%14.87M | -163.00%-3.9M | -23.21%956K | 224.90%1.2M | -105.49%-86K | -50.29%1.11M | -181.33%-1.48M | 135.79%1.25M | -196.77%-960K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 2.17%181.13M | -13.58%56.92M | 4.25%52.23M | -13.89%48.16M | 343.00%23.81M | -15.30%177.27M | 7.72%65.87M | -28.09%50.1M | 11.91%55.93M | -81.15%5.38M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 31.29%-120.19M | 305.43%72.85M | -2,350.41%-38.94M | -6.41%-98.79M | -22.84%-55.31M | 8.23%-174.91M | -154.71%-35.46M | 97.61%-1.59M | -18.91%-92.84M | 59.36%-45.02M |
Capital expenditure reported | 17.07%-129.76M | 26.83%-36.22M | -36.24%-40M | 42.07%-26.22M | 15.52%-27.32M | 40.51%-156.46M | -29.10%-49.5M | 41.75%-29.36M | 53.21%-45.26M | 58.30%-32.34M |
Net business purchase and sale | -125.82%-194.03M | -280.68%-50.28M | -267.94%-45.72M | -43.08%-71.06M | -153.83%-26.98M | -81.16%-85.92M | -252.47%-13.21M | 21.73%-12.43M | -4,652.44%-49.66M | 60.29%-10.63M |
Net other investing changes | 0.21%-8.86M | -146.85%-3.93M | 113.17%1.52M | 55.14%-1.51M | -109.59%-4.94M | -151.94%-8.88M | -77.72%8.38M | -136.10%-11.54M | 68.49%-3.37M | 52.62%-2.36M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 31.29%-120.19M | 305.43%72.85M | -2,350.41%-38.94M | -6.41%-98.79M | -22.84%-55.31M | 8.23%-174.91M | -154.71%-35.46M | 97.61%-1.59M | -18.91%-92.84M | 59.36%-45.02M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -169.03%-32.3M | -254.98%-76.29M | 78.36%-7.12M | 208.05%35.84M | -88.64%15.26M | 263.41%46.79M | 84.61%-21.49M | -3,964.52%-32.88M | -287.23%-33.17M | 42.71%134.33M |
Net issuance payments of debt | -54.67%79.85M | -1,363.12%-50.03M | --19.14M | --68.67M | -75.57%42.08M | 47.58%176.16M | 103.82%3.96M | --0 | --0 | 29.47%172.2M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | 99.88%-5K | ---- | ---- | ---- | ---- |
Cash dividends paid | 15.92%-104.48M | -0.87%-26.18M | 20.35%-26.18M | 20.03%-26.18M | 20.66%-25.95M | 4.95%-124.26M | 20.65%-25.95M | -0.50%-32.87M | -0.07%-32.74M | -0.30%-32.7M |
Proceeds from stock option exercised by employees | -177.09%-1.03M | --0 | --0 | -44.67%-434K | 8.90%-594K | 87.39%-371K | --581K | --0 | 63.94%-300K | 69.00%-652K |
Net other financing activities | -40.04%-6.64M | 1.28%-77K | -450.00%-77K | -4,368.35%-6.21M | 93.86%-277K | 54.07%-4.74M | 97.66%-78K | 85.71%-14K | 97.94%-139K | -2,773.89%-4.51M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -169.03%-32.3M | -254.98%-76.29M | 78.36%-7.12M | 208.05%35.84M | -88.64%15.26M | 263.41%46.79M | 84.61%-21.49M | -3,964.52%-32.88M | -287.23%-33.17M | 42.71%134.33M |
Net cash flow | ||||||||||
Beginning cash position | 267.29%67.53M | -27.17%42.69M | -15.06%36.51M | -54.63%51.3M | 267.29%67.53M | -35.03%18.39M | 82.60%58.62M | 44.35%42.99M | 181.57%113.07M | -35.03%18.39M |
Current changes in cash | -41.72%28.64M | 499.80%53.48M | -60.46%6.18M | 78.90%-14.79M | -117.15%-16.24M | 595.78%49.15M | 165.02%8.92M | 573.42%15.63M | -575.31%-70.08M | 698.48%94.68M |
End cash Position | 42.41%96.18M | 42.41%96.18M | -27.17%42.69M | -15.06%36.51M | -54.63%51.3M | 267.29%67.53M | 267.29%67.53M | 82.60%58.62M | 44.35%42.99M | 181.57%113.07M |
Free cash flow | 146.79%51.37M | 26.49%20.7M | -41.03%12.23M | 105.64%21.94M | 86.98%-3.51M | 138.75%20.81M | -28.22%16.37M | 7.66%20.74M | 122.82%10.67M | 45.01%-26.96M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |