(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 | ||||||||||
Net income from continuing operations | -91.84%3.9M | -151.21%-25.3M | 775.00%8.1M | 131.45%36.8M | 3.68%-15.7M | 126.32%47.8M | 280.29%49.4M | 90.98%-1.2M | 136.05%15.9M | 83.16%-16.3M |
Deferred tax | -18.60%14M | -12.77%-10.6M | 10.81%4.1M | 33.57%19.1M | -83.72%1.4M | 490.91%17.2M | 56.88%-9.4M | -47.14%3.7M | 110.29%14.3M | 138.89%8.6M |
Other non cash items | 2.45%100.5M | -10.42%23.2M | 19.12%29.9M | -6.36%26.5M | 11.17%20.9M | -39.78%98.1M | -1.89%25.9M | -6.69%25.1M | -23.10%28.3M | -74.18%18.8M |
Change In working capital | 204.99%54.7M | 687.97%78.2M | 159.67%43.5M | -180.71%-94.6M | -59.29%27.6M | 38.63%-52.1M | 93.70%-13.3M | -756.76%-72.9M | -409.17%-33.7M | -34.87%67.8M |
-Change in receivables | 15.11%51.8M | 441.33%81.2M | 106.57%5.5M | -1,302.27%-123.4M | -27.76%88.5M | 146.25%45M | 107.03%15M | -860.91%-83.7M | -129.83%-8.8M | 61.82%122.5M |
-Change in inventory | 171.82%49.2M | 2,346.15%31.8M | 324.24%29.6M | 153.46%19.3M | -53.66%-31.5M | -337.85%-68.5M | -91.82%1.3M | -248.31%-13.2M | -95.14%-36.1M | -191.11%-20.5M |
-Change in other current assets | 52.40%-9.9M | 36.29%-16.5M | 102.00%20.2M | -444.44%-6.2M | -10.45%-7.4M | -750.00%-20.8M | -268.18%-25.9M | 201.01%10M | -51.35%1.8M | -11.67%-6.7M |
-Change in other current liabilities | -26.02%-31M | -185.26%-13.3M | 238.89%10M | -18.80%-15.8M | 39.59%-11.9M | -747.37%-24.6M | 235.65%15.6M | -185.71%-7.2M | -166.00%-13.3M | -265.55%-19.7M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 18.18%408.3M | 47.28%151.4M | 290.81%144.6M | -24.64%57.2M | -57.55%55.1M | 2.61%345.5M | 1.28%102.8M | -51.25%37M | 39.01%75.9M | 23.97%129.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -249.38%-60.5M | -132.97%-12.2M | 10.28%-9.6M | -159.66%-14.2M | -155.21%-24.5M | 173.77%40.5M | 360.56%37M | 28.67%-10.7M | 275.00%23.8M | 20.66%-9.6M |
Net intangibles purchase and sale | 16.66%-171.1M | -15.75%-29.4M | ---- | ---- | 14.98%-27.8M | -21.98%-205.3M | 31.90%-25.4M | ---- | ---- | -9.00%-32.7M |
Net investment purchase and sale | 97.35%-900K | -15.22%3.9M | 71.89%-5.2M | 93.58%-1.2M | 214.29%1.6M | -140.43%-34M | -94.80%4.6M | -1,133.33%-18.5M | -4,575.00%-18.7M | 41.67%-1.4M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | -133.33%-100K | --0 | 3,091.67%107.7M | ---107.7M | ---100K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -16.89%-232.5M | -332.72%-37.7M | 36.39%-64.5M | -13.88%-79.6M | -15.75%-50.7M | -43.30%-198.9M | -58.99%16.2M | -30.67%-101.4M | -24.16%-69.9M | 1.35%-43.8M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 81.15%22.1M | -94.29%600K | -35.29%1.1M | --5.8M | --14.6M | 118.15%12.2M | 377.27%10.5M | 185.00%1.7M | --0 | --0 |
Net common stock issuance | ---- | ---- | --0 | ---100K | -75.00%100K | ---- | ---- | --0 | --0 | --400K |
Net other financing activities | -75.00%100K | ---- | ---- | ---- | --400K | --400K | --300K | ---1.6M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 2.09%-126.4M | -33.69%-62.7M | -17.54%-13.4M | 8.64%-52.9M | 120.16%2.6M | 40.67%-129.1M | 26.95%-46.9M | 30.49%-11.4M | 49.78%-57.9M | 40.55%-12.9M |
Net cash flow | ||||||||||
Beginning cash position | -6.64%298M | 22.21%275.1M | -30.58%220M | -22.39%301.2M | -6.64%298M | -17.18%319.2M | -6.09%225.1M | 11.12%316.9M | -4.64%388.1M | -17.18%319.2M |
Current changes in cash | 700.00%26.4M | -32.43%45M | 172.49%59.3M | -38.10%-80.1M | -96.80%2.2M | 92.10%-4.4M | -18.78%66.6M | -100.49%-81.8M | 53.67%-58M | 143.11%68.8M |
Effect of exchange rate changes | 115.48%2.6M | 9.52%6.9M | 58.00%-4.2M | 91.67%-1.1M | 900.00%1M | -60.00%-16.8M | 352.00%6.3M | -112.77%-10M | -488.24%-13.2M | 101.49%100K |
End cash Position | 9.73%327M | 9.73%327M | 22.21%275.1M | -30.58%220M | -22.39%301.2M | -6.64%298M | -6.64%298M | -6.09%225.1M | 11.12%316.9M | -4.64%388.1M |
Free cash flow | 105.72%176.3M | 108.38%109.4M | 95.62%-6.7M | -28.34%70.8M | -96.80%2.8M | -21.95%85.7M | 12.90%52.5M | -4,884.38%-153.1M | 3,900.00%98.8M | 39.55%87.5M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data