(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 | 92.85%374.9M | 1.76%81M | 788.18%97.7M | 84.05%98.1M | 94.26%98.1M | -70.96%194.4M | -53.34%79.6M | -95.23%11M | -65.52%53.3M | -55.55%50.5M |
Net income from continuing operations | 82.43%-637.3M | -57.76%349.7M | 165.29%106.3M | -25.63%-1.16B | 102.05%69M | -185.27%-3.63B | 152.88%827.8M | -104.14%-162.8M | -201.21%-925.2M | -444.52%-3.37B |
Operating gains losses | -78.57%-2.5M | ---- | ---- | ---- | ---- | ---1.4M | --0 | --0 | ---- | ---- |
Depreciation and amortization | 6.26%145.9M | 4.79%37.2M | 8.75%37.3M | 4.99%35.8M | 6.59%35.6M | -0.22%137.3M | -5.33%35.5M | 1.78%34.3M | 1.19%34.1M | 2.14%33.4M |
Other non cash items | -153.99%-11.96M | 21.69%12.85M | -415.33%-22.79M | -146.01%-1.73M | -147.31%-281K | 155.62%22.15M | 68.45%10.56M | 102.83%7.23M | 754.34%3.77M | 200.68%594K |
Change In working capital | 73.12%-432.8M | -105.58%-8.2M | 98.55%-2.5M | 6.83%-381.8M | 96.57%-40.3M | -240.85%-1.61B | 130.93%147M | -115.38%-172.4M | -280.77%-409.8M | -533.51%-1.17B |
-Change in receivables | 113.04%11.4M | 52.91%-20.2M | 1,930.77%26.4M | 560.00%6.6M | 97.01%-1.4M | -328.43%-87.4M | -333.33%-42.9M | 105.56%1.3M | -91.38%1M | -3,700.00%-46.8M |
-Change in inventory | 70.84%-46.3M | 287.80%15.4M | 86.75%-6.4M | 62.28%-25.2M | 15.21%-30.1M | -444.47%-158.8M | -145.81%-8.2M | -447.48%-48.3M | -885.88%-66.8M | -712.07%-35.5M |
-Change in payables and accrued expense | 23.38%-73.1M | -522.96%-57.1M | 69.88%-12.8M | 38.24%-21.8M | 159.81%18.6M | -332.12%-95.4M | -66.99%13.5M | -188.36%-42.5M | -14.98%-35.3M | -80.81%-31.1M |
-Change in other current assets | 105.86%1.9M | 36.10%-13.1M | -7.14%-1.5M | 39.48%32.5M | 52.66%-16M | -69.63%-32.4M | -15.82%-20.5M | -107.73%-1.4M | 29.44%23.3M | 9.87%-33.8M |
-Change in other current liabilities | -173.21%-4.1M | -205.26%-8M | 31.43%-2.4M | 192.31%3.8M | 1,150.00%2.5M | -46.67%5.6M | 141.99%7.6M | 36.36%-3.5M | 113.40%1.3M | -99.54%200K |
-Change in other working capital | 74.02%-322.6M | -62.13%74.8M | 92.56%-5.8M | -13.32%-377.7M | 98.65%-13.9M | -214.44%-1.24B | 140.45%197.5M | -107.29%-78M | -245.55%-333.3M | -474.02%-1.03B |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 92.83%374.94M | 1.74%81.05M | 786.11%97.71M | 84.10%98.07M | 94.32%98.12M | -70.95%194.45M | -53.38%79.66M | -95.21%11.03M | -65.55%53.27M | -55.55%50.49M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 101.67%20.21M | 223.30%72.2M | 89.26%-9.5M | 119.37%27.98M | 92.31%-70.47M | -51.44%-1.21B | 89.68%-58.55M | -8.69%-88.42M | -44.08%-144.48M | -1,795.71%-916.14M |
Net PPE purchase and sale | -38.93%-156.47M | -21.27%-42.14M | -59.62%-44.01M | -100.86%-34.6M | -8.00%-35.73M | 15.76%-112.62M | 38.15%-34.75M | 20.30%-27.57M | 26.34%-17.23M | -69.33%-33.08M |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | ---1.38M | ---- | ---- | ---- | ---- |
Net business purchase and sale | 102.52%2.5M | --2.5M | --0 | ---- | ---- | 20.82%-99.39M | --0 | ---100.75M | ---- | ---- |
Net investment purchase and sale | 117.52%174.18M | 598.62%111.84M | -13.51%34.51M | 148.66%62.58M | 96.07%-34.75M | -1,073.37%-994.21M | -133.12%-22.43M | 185.32%39.9M | -67.27%-128.62M | -2,967.04%-883.06M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 101.67%20.21M | 223.30%72.2M | 89.26%-9.5M | 119.37%27.98M | 92.31%-70.47M | -51.44%-1.21B | 89.68%-58.55M | -8.69%-88.42M | -44.08%-144.48M | -1,795.71%-916.14M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -143.72%-425.65M | -131.61%-200.62M | -203.21%-26.6M | -67.10%-202.74M | -99.64%4.31M | 1,856.44%973.58M | -1,968.80%-86.62M | 43.70%-8.77M | -4,334.76%-121.33M | 2,613.98%1.19B |
Net issuance payments of debt | -100.04%-467K | 17.48%-118K | -4.42%-118K | 22.67%-116K | -100.01%-115K | 39,361.92%1.19B | 89.60%-143K | 7.38%-113K | -22.95%-150K | 84,762.10%1.19B |
Net common stock issuance | -98.78%-428.73M | -120.56%-200M | ---21.32M | ---- | ---- | -331.38%-215.68M | ---90.68M | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | 5.26%18.48M | -0.60%4.32M | -2.66%4.65M | 19.45%5.1M | 5.91%4.42M | -14.89%17.56M | -29.65%4.34M | -24.85%4.77M | 5.23%4.27M | 3.08%4.18M |
Net other financing activities | -6.57%-14.94M | -3,366.19%-4.82M | 27.00%-9.81M | ---- | ---- | 39.18%-14.02M | 14.20%-139K | 38.42%-13.43M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -143.72%-425.65M | -131.61%-200.62M | -203.21%-26.6M | -67.10%-202.74M | -99.64%4.31M | 1,856.44%973.58M | -1,968.80%-86.62M | 43.70%-8.77M | -4,334.76%-121.33M | 2,613.98%1.19B |
Net cash flow | ||||||||||
Beginning cash position | -7.77%434.54M | -11.56%458.32M | -34.58%390.48M | -42.13%464.5M | -7.77%434.54M | -29.38%471.13M | -40.05%518.24M | -19.03%596.91M | 18.44%802.66M | -29.38%471.13M |
Current changes in cash | 22.93%-30.5M | 27.69%-47.38M | 171.51%61.61M | 63.92%-76.69M | -90.16%31.96M | 78.42%-39.57M | 83.28%-65.51M | -164.58%-86.16M | -471.49%-212.54M | 1,710.02%324.65M |
Effect of exchange rate changes | -89.23%321K | 63.87%-6.57M | -17.06%6.22M | -60.73%2.67M | -129.02%-2M | 123.59%2.98M | -1,143.91%-18.19M | 223.53%7.5M | 202.41%6.79M | 193.60%6.88M |
End cash Position | -6.94%404.37M | -6.94%404.37M | -11.56%458.32M | -34.58%390.48M | -42.13%464.5M | -7.77%434.54M | -7.77%434.54M | -40.05%518.24M | -19.03%596.91M | 18.44%802.66M |
Free cash flow | 171.84%218.26M | -10.77%38.8M | 424.15%53.64M | 76.50%63.43M | 258.26%62.39M | -85.01%80.29M | -62.08%43.49M | -108.45%-16.55M | -72.62%35.94M | -81.48%17.42M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data