Year 2023 2022
CF from Operating Activities -392.03B -258.16B
Net Income 15.38B 9.81B
Depreciation & Amortization 5.46B 4.33B
Deferred Income Taxes 0 6.42B
Stock Based Compensation 312.13M 218.4M
Change in Working Capital -145.94B -282.81B
Accounts Receivable 0 0
Inventory 0 0
Accounts Payable 0 0
Other Working Capital -145.94B -282.81B
Other Non-Cash Items -267.23B 3.87B
CF from Investing Activities -392.03B -258.16B
Investments in Property, Plant & Equipment -9.81B -7.92B
Net Acquisitions 0 523.66M
Investment Purchases -114.69B -121.65B
Sales/Maturities of Investments 0 -523.66M
Other Investing Activites 187.87M 523.6M
CF from Financing Activities 516.18B 114.5B
Debt Repayment 27.54B 54.14B
Common Stock Issued 171.96M 60.37B
Common Stock Repurchased 0 0
Dividends Paid 0 0
Other Financing Activites 488.47B 0
Free Cash Flow 86.64B -266.08B
Operating Cash Flow 96.45B -258.16B
Capital Expenditures -9.81B -7.92B
Cash at Beginning of Period 193.56B 467.48B
Cash at End of Period 193.18B 193.56B
Net Change In Cash -375.6M -273.92B

Retained Earning Schedule

Year 2023 2022
Retained Earnings (Previous Year) -100.94B -107.57B
Net Income 12.85B 7.36B
Stock Repurchases 0 0
Dividend Paid 0 0
Retained Earnings -91.13B -100.94B
Other Distributions 9.81B 6.63B

PPE Schedule

Year 2023 2022
Gross PPE 28.66B 24.51B
Annual Depreciation 5.46B 4.33B
Capital Expenditure -9.81B -7.92B
Net PPE 33.01B 28.1B

Intangible and Goodwill Schedule

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