New Fortress Energy
NFE
Ermenegildo Zegna NV
ZGN
Teradata Corp
TDC
4
Workday
WDAY
5
Enerpac Tool
EPAC
(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 | 112.33%439K | 395.61%565K | 104.58%41K | 141.60%500K | 57.65%-667K | 53.90%-3.56M | 107.60%114K | 60.02%-896K | 26.97%-1.2M | 32.52%-1.58M |
Net income from continuing operations | 26.70%-4.29M | -139.46%-365K | 56.98%-626K | 46.79%-1.22M | 31.39%-2.08M | 51.94%-5.85M | 140.52%925K | 54.14%-1.46M | -7.25%-2.29M | 33.90%-3.03M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 89.27%-65K | ---- | ---- | ---- | ---- |
Depreciation and amortization | -0.26%1.51M | 3.24%382K | -0.78%381K | -2.36%372K | -1.05%378K | -0.20%1.52M | -0.54%370K | 0.00%384K | -0.26%381K | 0.00%382K |
Other non cash items | 100.29%5K | 82.20%-306K | 30,900.00%310K | ---- | ---- | -8,076.19%-1.72M | -8,495.00%-1.72M | 150.00%1K | ---- | ---- |
Change In working capital | 109.57%1.27M | 2,242.86%150K | 0.41%-242K | 213.47%768K | -2.78%594K | 194.25%606K | 92.86%-7K | -25.91%-243K | 285.61%245K | 377.73%611K |
-Change in receivables | 190.68%438K | 145.32%341K | 102.31%15K | -66.67%-230K | 87.95%312K | 35.17%-483K | 157.44%139K | -806.52%-650K | -130.00%-138K | 131.03%166K |
-Change in inventory | -204.94%-340K | -153.17%-134K | 163.64%63K | -1,444.44%-121K | -191.36%-148K | 325.00%324K | 660.00%252K | -371.43%-99K | 107.50%9K | 285.71%162K |
-Change in payables and accrued expense | 82.42%965K | 98.42%-9K | -181.52%-353K | 148.58%1.05M | 14.88%278K | 422.56%529K | -2,604.76%-568K | 223.01%433K | 8,340.00%422K | 18.63%242K |
-Change in other current assets | -32.82%303K | -62.76%54K | -46.49%61K | -42.59%62K | 50.00%126K | -8.15%451K | -3.33%145K | -14.93%114K | 12.50%108K | -24.32%84K |
-Change in other current liabilities | -5.83%-218K | 7.14%-52K | 5.66%-50K | -20.41%-59K | -18.75%-57K | -13.19%-206K | -21.74%-56K | -15.22%-53K | -8.89%-49K | -6.67%-48K |
-Change in other working capital | 1,455.56%122K | -161.73%-50K | 83.33%22K | 162.62%67K | 1,560.00%83K | -108.91%-9K | -23.58%81K | --12K | -1,237.50%-107K | 66.67%5K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 112.33%439K | 395.61%565K | 104.58%41K | 141.60%500K | 57.65%-667K | 53.90%-3.56M | 107.60%114K | 60.02%-896K | 26.97%-1.2M | 32.52%-1.58M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -76.98%-223K | 10.20%-44K | -373.91%-109K | -118.75%-70K | 0 | 54.51%-126K | 5.77%-49K | 80.67%-23K | 66.67%-32K | -120.00%-22K |
Net PPE purchase and sale | -76.98%-223K | 10.20%-44K | -373.91%-109K | -118.75%-70K | --0 | 54.51%-126K | 5.77%-49K | 80.67%-23K | 66.67%-32K | -120.00%-22K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -76.98%-223K | 10.20%-44K | -373.91%-109K | -118.75%-70K | --0 | 54.51%-126K | 5.77%-49K | 80.67%-23K | 66.67%-32K | -120.00%-22K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -118.89%-329K | -48.00%-185K | -71.74%-158K | -95.62%73K | -120.14%-59K | 874.22%1.74M | 14.97%-125K | -396.77%-92K | 3,721.74%1.67M | 565.08%293K |
Net issuance payments of debt | 19.09%-407K | -48.00%-185K | -71.74%-158K | 143.97%62K | 13.10%-126K | -37.81%-503K | 14.97%-125K | 15.60%-92K | -206.52%-141K | -130.16%-145K |
Net common stock issuance | -96.53%78K | --0 | --0 | -99.39%11K | -84.70%67K | 1,640.31%2.25M | --0 | --0 | --1.81M | --438K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -118.89%-329K | -48.00%-185K | -71.74%-158K | -95.62%73K | -120.14%-59K | 874.22%1.74M | 14.97%-125K | -396.77%-92K | 3,721.74%1.67M | 565.08%293K |
Net cash flow | ||||||||||
Beginning cash position | -56.40%1.5M | -32.59%1.05M | -50.29%1.28M | -63.76%776K | -56.40%1.5M | -70.47%3.45M | -69.63%1.56M | -65.57%2.57M | -76.88%2.14M | -70.47%3.45M |
Current changes in cash | 94.18%-113K | 660.00%336K | 77.65%-226K | 16.44%503K | 44.33%-726K | 76.37%-1.94M | 96.47%-60K | 56.59%-1.01M | 124.16%432K | 45.82%-1.3M |
End cash Position | -7.52%1.39M | -7.52%1.39M | -32.59%1.05M | -50.29%1.28M | -63.76%776K | -56.40%1.5M | -56.40%1.5M | -69.63%1.56M | -65.57%2.57M | -76.88%2.14M |
Free cash flow | 105.86%216K | 701.54%521K | 92.60%-68K | 134.85%430K | 58.23%-667K | 53.93%-3.69M | 104.19%65K | 61.06%-919K | 29.16%-1.23M | 31.87%-1.6M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |