Year 2023 2022
CF from Operating Activities -3.3B 8.03B
Net Income 11.26B 11.92B
Depreciation & Amortization 499.3M 305.45M
Deferred Income Taxes 0 -3.02B
Stock Based Compensation 636.42M 528.49M
Change in Working Capital -16.79B -2.39B
Accounts Receivable -1.21B 1.86B
Inventory 0 -46.97M
Accounts Payable 31.25B 46.97M
Other Working Capital -46.83B -4.25B
Other Non-Cash Items 1.1B 687.27M
CF from Investing Activities -3.3B 8.03B
Investments in Property, Plant & Equipment -2.08B -1.14B
Net Acquisitions 0 136.58M
Investment Purchases -3.37B -11.41B
Sales/Maturities of Investments 4.53B 10.56B
Other Investing Activites 3.71M 1.48M
CF from Financing Activities 14.39B -9.07B
Debt Repayment 17.52B -4.73B
Common Stock Issued 134M 114.15M
Common Stock Repurchased 0 0
Dividends Paid -3.24B -3.76B
Other Financing Activites -24.47M -713.31M
Free Cash Flow -5.37B 6.89B
Operating Cash Flow -3.3B 8.03B
Capital Expenditures -2.08B -1.14B
Cash at Beginning of Period 1.33B 4.22B
Cash at End of Period 10.43B 1.33B
Net Change In Cash 9.1B -2.89B

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) 15.72B 10.6B
Net Income 11.26B 8.9B
Stock Repurchases 0 0
Dividend Paid -3.24B -3.76B
Retained Earnings 23.71B 15.72B
Other Distributions 4.75B 1.37B

PPE Schedule

Year 2023 2022
Gross PPE 3.56B 2.12B
Annual Depreciation 499.3M 302.06M
Capital Expenditure -2.08B -1.14B
Net PPE 5.14B 2.96B

Intangible and Goodwill Schedule

Year 2023 2022
Acquisitions and Adjustments 0 0
Goodwill (Previous Year) 0 0
Goodwill 0 0