(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 | 79.31%-69.99M | 54.59%-29.57M | -118.95%-6.57M | -191.99%-92.62M | 121.28%58.77M | -96.34%-338.29M | -16.38%-65.12M | 274.58%34.67M | 45.08%-31.72M | -613.05%-276.12M |
Net income from continuing operations | -35.16%63.9M | 77.50%33.09M | -24.85%20.84M | -74.41%8.41M | -91.93%1.56M | 22.89%98.55M | -37.00%18.64M | 36.76%27.74M | 83.79%32.87M | 55.24%19.3M |
Operating gains losses | -63.17%-3.23M | 137.53%280K | -93.93%-2.46M | 32.01%-737K | -128.29%-316K | -2,542.67%-1.98M | 80.69%-746K | -148.88%-1.27M | -172.80%-1.08M | 477.36%1.12M |
Depreciation and amortization | 21.43%65.91M | 33.84%18.53M | 21.57%17.05M | 20.72%16.04M | 8.91%14.29M | 16.53%54.28M | 10.87%13.85M | 15.43%14.03M | 17.19%13.28M | 23.77%13.12M |
Deferred tax | -804.49%-27.6M | -1,338.35%-14.51M | -850.34%-9.91M | 70.76%3.97M | -656.23%-7.14M | 182.31%3.92M | 65.52%-1.01M | 160.90%1.32M | 316.00%2.32M | -8.94%1.28M |
Other non cash items | -72.50%1.64M | -222.20%-2.66M | -17.27%1.66M | 37.05%1.67M | 72.01%977K | 100.91%5.97M | 173.53%2.18M | 212.48%2M | 59.90%1.22M | -26.33%568K |
Change In working capital | 64.01%-185.22M | 35.07%-65.93M | -176.66%-38.13M | -50.47%-126.42M | 114.36%45.26M | -67.08%-514.62M | -3.05%-101.55M | 75.19%-13.78M | 6.13%-84.02M | -389.50%-315.28M |
-Change in receivables | 58.66%-216.61M | -665.40%-141.53M | -86.23%-63.06M | 52.60%-131.8M | 150.53%119.79M | -33.74%-523.94M | 112.19%25.03M | 47.47%-33.86M | -243.18%-278.07M | -480.16%-237.03M |
-Change in inventory | 110.74%581K | 100.98%11K | 121.70%479K | 55.66%-517K | 166.52%608K | -2,232.33%-5.41M | -135.15%-1.12M | -569.57%-2.21M | -328.68%-1.17M | -2,004.17%-914K |
-Change in prepaid assets | -1,192.43%-41.13M | -646.42%-30.2M | -590.85%-12.24M | 108.62%383K | -66.97%929K | -279.77%-3.18M | -102.20%-4.05M | 88.01%2.49M | -240.08%-4.44M | 487.47%2.81M |
-Change in payables and accrued expense | 47.25%53.24M | 185.79%91.68M | 159.26%42.11M | -99.16%1.71M | -6.61%-82.27M | -56.69%36.16M | -205.66%-106.87M | 208.57%16.24M | 5,752.61%203.95M | -299.13%-77.16M |
-Change in other current assets | -3.08%-12.38M | -505.78%-5.66M | -836.73%-2.03M | 92.32%-977K | -372.16%-3.72M | -15,305.06%-12.01M | -126.48%-935K | 152.78%275K | -254.23%-12.72M | 107.13%1.37M |
-Change in other current liabilities | 170.14%3.56M | 150.86%2.36M | 91.19%-40K | 1,307.84%718K | 1,681.82%522K | -0.75%-5.07M | 4.98%-4.64M | -973.08%-454K | 168.42%51K | 85.40%-33K |
-Change in other working capital | 2,463.92%27.52M | 294.20%17.41M | -190.05%-3.36M | -51.52%4.06M | 318.10%9.4M | -131.49%-1.16M | -193.87%-8.97M | 60.87%3.73M | 299.52%8.38M | -8.46%-4.31M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 79.31%-69.99M | 54.59%-29.57M | -118.95%-6.57M | -191.99%-92.62M | 121.28%58.77M | -96.34%-338.29M | -16.38%-65.12M | 274.58%34.67M | 45.08%-31.72M | -613.05%-276.12M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -72.66%-566.94M | 19.05%-101.75M | -164.22%-185.95M | -138.74%-177.99M | -75.38%-101.25M | -59.97%-328.36M | -127.88%-125.69M | -58.69%-70.38M | -51.31%-74.55M | -2.22%-57.73M |
Net PPE purchase and sale | -68.27%-551.77M | 25.53%-93.61M | -169.09%-188.14M | -138.73%-177.99M | -59.41%-92.03M | -78.42%-327.9M | -273.25%-125.69M | -57.66%-69.92M | -51.31%-74.55M | -2.22%-57.73M |
Net business purchase and sale | ---14.61M | ---8.15M | --2.72M | ---2K | ---9.18M | --0 | --0 | --0 | --0 | --0 |
Net other investing changes | -23.09%-565K | 200.00%1K | ---527K | ---1K | ---38K | -159.30%-459K | ---1K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -72.66%-566.94M | 19.05%-101.75M | -164.22%-185.95M | -138.74%-177.99M | -75.38%-101.25M | -59.97%-328.36M | -127.88%-125.69M | -58.69%-70.38M | -51.31%-74.55M | -2.22%-57.73M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -12.25%640.8M | -38.42%108.4M | 201.99%267.32M | 44.14%158.95M | -70.14%106.13M | 99.81%730.23M | 68.95%176.03M | 37.58%88.52M | 30.44%110.27M | 216.24%355.4M |
Net issuance payments of debt | 11.91%497.44M | -31.11%59.09M | 639.79%235.76M | 283.89%159.56M | -84.92%43.03M | 457.59%444.52M | 55.25%85.77M | 49.24%31.87M | -6.50%41.56M | 790.24%285.31M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -25.29%4.46M | -30.14%1.07M | -83.04%274K | 129.57%2.54M | -66.57%571K | -13.92%5.96M | -25.00%1.53M | -0.25%1.62M | -41.08%1.11M | 23.23%1.71M |
Net other financing activities | -50.35%138.91M | -45.63%48.24M | -43.15%31.29M | -104.66%-3.15M | -8.56%62.53M | 76.24%279.75M | 89.18%88.73M | 33.04%55.04M | 76.30%67.6M | 112.92%68.38M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -12.25%640.8M | -38.42%108.4M | 201.99%267.32M | 44.14%158.95M | -70.14%106.13M | 99.81%730.23M | 68.95%176.03M | 37.58%88.52M | 30.44%110.27M | 216.24%355.4M |
Net cash flow | ||||||||||
Beginning cash position | 72.18%149.89M | 7.42%175.7M | -8.53%101.81M | 97.02%213.58M | 72.18%149.89M | -11.92%87.05M | 74.41%163.56M | 18.61%111.31M | -6.83%108.4M | -11.92%87.05M |
Current changes in cash | -93.91%3.87M | -55.06%-22.92M | 41.62%74.8M | -2,892.22%-111.66M | 195.41%63.65M | 625.81%63.58M | -113.74%-14.78M | 39,612.03%52.82M | 117.78%4M | 25.41%21.55M |
Effect of exchange rate changes | 89.16%-81K | -19.01%899K | -62.37%-919K | 90.59%-103K | 121.43%42K | -341.75%-747K | 481.15%1.11M | -187.31%-566K | -7,200.00%-1.1M | -159.39%-196K |
End cash Position | 2.53%153.68M | 2.53%153.68M | 7.42%175.7M | -8.53%101.81M | 97.02%213.58M | 72.18%149.89M | 72.18%149.89M | 74.41%163.56M | 18.61%111.31M | -6.83%108.4M |
Free cash flow | 6.67%-621.76M | 35.45%-123.18M | -452.46%-194.71M | -154.63%-270.61M | 90.04%-33.26M | -87.09%-666.19M | -112.90%-190.81M | 45.11%-35.25M | 0.71%-106.28M | -250.68%-333.86M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data