(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 | 13.65%717.12M | 33.77%232.72M | 26.44%160.77M | -47.15%62.87M | 23.62%260.77M | 14.84%631M | 71.14%173.97M | -19.45%127.15M | 0.06%118.94M | 23.28%210.94M |
Net income from continuing operations | -4.45%500.41M | 6.52%274.76M | -42.17%55.5M | -29.63%69.53M | 41.75%100.62M | 15.20%523.71M | 26.96%257.95M | 12.46%95.98M | 5.42%98.8M | -1.95%70.99M |
Depreciation and amortization | 15.66%132.5M | 18.23%33.49M | 20.04%33.88M | 14.09%33.01M | 10.47%32.12M | 7.20%114.56M | 7.42%28.32M | 7.11%28.23M | 6.90%28.93M | 7.38%29.08M |
Deferred tax | 30.15%-91.31M | 74.86%-16.88M | -33.29%-37.66M | 1.72%-33.85M | -238.56%-2.92M | -279.00%-130.72M | -458.19%-67.16M | -111.67%-28.26M | -521.04%-34.44M | 75.84%-861K |
Other non cash items | -9.67%24.75M | 16.13%5.88M | -1.81%7.27M | -30.09%5.92M | -12.11%5.69M | 10.04%27.4M | -16.59%5.06M | 13.52%7.41M | 50.12%8.46M | -3.03%6.47M |
Change In working capital | 5.71%-73.84M | -28.20%-128.14M | 287.68%43.58M | -214.49%-70.47M | 20.68%81.19M | 49.36%-78.31M | 39.89%-99.96M | -368.05%-23.22M | 26.25%-22.41M | 101.56%67.28M |
-Change in receivables | -56.64%-132.72M | -46.48%-362.88M | 336.66%48.82M | -82.15%-73.04M | 13.69%254.38M | 60.28%-84.73M | 30.69%-247.74M | -683.22%-20.63M | -16,401.23%-40.1M | 52.24%223.74M |
-Change in payables and accrued expense | 610.17%41.58M | 50.80%140.45M | -5.33%18.51M | -31.69%16.51M | 7.67%-133.88M | -123.01%-8.15M | -17.53%93.14M | -26.80%19.55M | 850.73%24.17M | -43.56%-145M |
-Change in other current assets | -137.01%-8.56M | -441.87%-2.67M | -668.02%-4.05M | 83.85%3.95M | 3.09%-5.8M | -12.31%-3.61M | 26.46%-492K | 188.57%713K | 1,194.58%2.15M | -213.41%-5.98M |
-Change in other current liabilities | 41.67%-8.64M | 53.90%-2.8M | 102.27%172K | -66.17%1.61M | -28.56%-7.62M | -35,178.57%-14.82M | -203.67%-6.07M | -346.27%-7.56M | 63.11%4.75M | 50.09%-5.93M |
-Change in other working capital | 4.56%34.51M | 62.97%99.75M | -29.97%-19.87M | -45.80%-19.49M | -5,787.69%-25.88M | 24.32%33M | -16.17%61.21M | 13.50%-15.29M | 55.43%-13.37M | -62.21%455K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 13.65%717.12M | 33.77%232.72M | 26.44%160.77M | -47.15%62.87M | 23.62%260.77M | 14.84%631M | 71.14%173.97M | -19.45%127.15M | 0.06%118.94M | 23.28%210.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 41.65%-240.04M | 86.99%-19.88M | 35.32%-4.54M | 63.90%-87.24M | -1,188.54%-128.39M | 23.37%-411.37M | 63.03%-152.75M | 4.28%-7.02M | -140.53%-241.64M | 37.19%-9.96M |
Capital expenditure reported | -3.89%-25.32M | 4.00%-8.78M | 12.85%-4.5M | -2.96%-5.15M | -36.15%-6.89M | -5.87%-24.37M | -87.16%-9.14M | 29.19%-5.17M | 13.70%-5M | -0.34%-5.06M |
Net business purchase and sale | 45.91%-208.91M | 92.26%-11.13M | --0 | 67.39%-77.2M | -2,353.39%-120.58M | 24.38%-386.26M | 64.59%-143.65M | -2,027.45%-983K | -150.73%-236.72M | 54.42%-4.92M |
Net other investing changes | -691.96%-5.81M | -45.83%26K | 95.96%-35K | -6,891.67%-4.89M | -7,130.77%-914K | 75.45%-734K | 101.84%48K | -920.00%-867K | 127.48%72K | 137.14%13K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 41.65%-240.04M | 86.99%-19.88M | 35.32%-4.54M | 63.90%-87.24M | -1,188.54%-128.39M | 23.37%-411.37M | 63.03%-152.75M | 4.28%-7.02M | -140.53%-241.64M | 37.19%-9.96M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 5.78%-231.32M | 102.70%1.28M | 18.68%11.42M | -8.02%-3.19M | -17.68%-240.83M | 0.14%-245.51M | 51.98%-47.53M | 138.86%9.62M | 93.83%-2.96M | -175.77%-204.65M |
Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | 4.42%-196.49M | --0 | --0 | --0 | -26.31%-196.49M | -52.64%-205.57M | 49.33%-50M | --0 | --0 | ---155.57M |
Proceeds from stock option exercised by employees | 17.66%30.11M | -12.36%4.1M | 22.65%12.39M | 628.32%5.04M | -15.21%8.58M | -18.43%25.6M | -7.50%4.68M | -20.30%10.1M | -60.50%692K | -14.88%10.12M |
Net other financing activities | 0.90%-64.94M | -27.68%-2.82M | -102.08%-972K | -125.69%-8.23M | 10.61%-52.92M | 32.82%-65.53M | 58.80%-2.21M | 66.74%-481K | 21.50%-3.65M | 31.25%-59.2M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 5.78%-231.32M | 102.70%1.28M | 18.68%11.42M | -8.02%-3.19M | -17.68%-240.83M | 0.14%-245.51M | 51.98%-47.53M | 138.86%9.62M | 93.83%-2.96M | -175.77%-204.65M |
Net cash flow | ||||||||||
Beginning cash position | -7.98%614.39M | 1.08%639.34M | -7.62%477.88M | -22.78%507.69M | -7.98%614.39M | -26.84%667.67M | -41.48%632.51M | -45.99%517.3M | -33.42%657.42M | -26.84%667.67M |
Current changes in cash | 1,049.87%245.76M | 914.05%214.13M | 29.20%167.65M | 78.06%-27.56M | -2,852.68%-108.45M | 88.90%-25.87M | 93.59%-26.3M | 3.18%129.76M | -326.24%-125.65M | -104.53%-3.67M |
Effect of exchange rate changes | 100.18%49K | -17.76%6.73M | 57.51%-6.18M | 84.45%-2.25M | 126.62%1.75M | -131.80%-27.4M | 405.45%8.19M | -455.98%-14.55M | -5,828.69%-14.47M | -4.65%-6.57M |
End cash Position | 40.01%860.2M | 40.01%860.2M | 1.08%639.34M | -7.62%477.88M | -22.78%507.69M | -7.98%614.39M | -7.98%614.39M | -41.48%632.51M | -45.99%517.3M | -33.42%657.42M |
Free cash flow | 14.04%691.8M | 35.87%223.95M | 28.10%156.26M | -49.34%57.72M | 23.32%253.87M | 15.23%606.63M | 70.33%164.83M | -18.97%121.98M | 0.76%113.95M | 23.97%205.87M |
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