(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 34.97%386M | 58.82%135M | 7.23%89M | -9.09%90M | 278.95%72M | 286M | 32.81%85M | 1,285.71%83M | 421.05%99M | -51.28%19M |
Net income from continuing operations | -402.78%-362M | -157.58%-170M | -2.22%-46M | -238.46%-72M | -469.23%-74M | ---72M | -191.67%-66M | 62.50%-45M | 1,400.00%52M | 38.10%-13M |
Depreciation and amortization | 6.58%421M | 3.92%106M | 6.06%105M | 8.16%106M | 8.33%104M | --395M | 6.25%102M | 12.50%99M | 30.67%98M | 29.73%96M |
Deferred tax | 826.67%109M | -9.26%49M | 368.75%43M | 133.33%16M | 120.00%1M | ---15M | 185.71%54M | -161.54%-16M | -4,700.00%-48M | ---5M |
Other non cash items | 357.14%18M | ---1M | 131.58%6M | 133.33%7M | -33.33%6M | ---7M | --0 | -480.00%-19M | -72.73%3M | -10.00%9M |
Change In working capital | 25.32%-118M | 5.56%-68M | ---18M | -400.00%-6M | 70.45%-26M | ---158M | 13.25%-72M | --0 | 103.08%2M | -238.46%-88M |
-Change in receivables | 81.62%-25M | 41.27%-37M | -19.35%-37M | 280.00%9M | 208.11%40M | ---136M | -950.00%-63M | -40.91%-31M | -400.00%-5M | -171.15%-37M |
-Change in payables and accrued expense | -194.44%-68M | -85.14%11M | 0.00%47M | -127.27%-9M | -42.68%-117M | --72M | 76.19%74M | 235.71%47M | 335.71%33M | -164.52%-82M |
-Change in other working capital | 73.40%-25M | 49.40%-42M | -75.00%-28M | 76.92%-6M | 64.52%51M | ---94M | 30.25%-83M | 84.47%-16M | 48.00%-26M | 165.96%31M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 34.97%386M | 58.82%135M | 7.23%89M | -9.09%90M | 278.95%72M | --286M | 32.81%85M | 1,285.71%83M | 421.05%99M | -51.28%19M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 32.34%-159M | 73.33%-32M | -5.56%-38M | -15.79%-44M | -9.76%-45M | -235M | 72.16%-120M | 97.47%-36M | -35.71%-38M | -51.85%-41M |
Capital expenditure reported | -8.11%-160M | 0.00%-33M | -5.56%-38M | -15.79%-44M | -9.76%-45M | ---148M | -3.13%-33M | -33.33%-36M | -35.71%-38M | -51.85%-41M |
Net business purchase and sale | 101.15%1M | ---- | ---- | ---- | ---- | ---87M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 32.34%-159M | 73.33%-32M | -5.56%-38M | -15.79%-44M | -9.76%-45M | ---235M | 72.16%-120M | 97.47%-36M | -35.71%-38M | -51.85%-41M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -527.78%-231M | -54.33%58M | 17.65%-14M | 68.14%-115M | -152.46%-160M | 54M | 156.44%127M | -100.65%-17M | -64.84%-361M | 96.77%305M |
Net issuance payments of debt | 25.37%-50M | 17.65%-14M | 9.09%-10M | 48.00%-13M | 7.14%-13M | ---67M | 10.53%-17M | -102.15%-11M | -47.06%-25M | 0.00%-14M |
Net common stock issuance | -233.33%-40M | --0 | -116.67%-26M | ---4M | ---10M | ---12M | --0 | 91.55%-12M | --0 | --0 |
Net other financing activities | -206.02%-141M | -50.00%72M | 266.67%22M | 70.83%-98M | -142.95%-137M | --133M | 169.90%144M | -99.73%6M | -66.34%-336M | 86.55%319M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -527.78%-231M | -54.33%58M | 17.65%-14M | 68.14%-115M | -152.46%-160M | --54M | 156.44%127M | -100.65%-17M | -64.84%-361M | 96.77%305M |
Net cash flow | ||||||||||
Beginning cash position | 6.48%1.76B | -3.80%1.6B | -3.94%1.56B | -15.88%1.63B | 6.48%1.76B | --1.65B | -25.88%1.66B | 56.95%1.63B | 13.44%1.93B | 7.55%1.65B |
Current changes in cash | -103.81%-4M | 75.00%161M | 23.33%37M | 77.00%-69M | -147.00%-133M | --105M | 115.54%92M | -97.49%30M | -31.58%-300M | 69.46%283M |
Effect of exchange rate changes | 100.00%4M | -66.67%3M | -300.00%-4M | 171.43%5M | --0 | --2M | 28.57%9M | -50.00%2M | -600.00%-7M | -300.00%-2M |
End cash Position | 0.00%1.76B | 0.00%1.76B | -3.80%1.6B | -3.94%1.56B | -15.88%1.63B | --1.76B | 6.48%1.76B | -25.88%1.66B | 10.24%1.63B | 13.44%1.93B |
Free cash flow | 63.77%226M | 96.15%102M | 8.51%51M | -24.59%46M | 222.73%27M | --138M | 62.50%52M | 238.24%47M | 777.78%61M | -283.33%-22M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data