(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 | 34.73%91.24M | -114.00%-3.03M | 32.87%57.33M | 107.24%6.32M | -66.05%30.63M | 216.20%67.72M | 170.20%21.65M | -30.72%43.15M | -4.22%-87.28M | 1,607.81%90.21M |
Net income from continuing operations | 9.93%-238.96M | 65.60%-60.68M | -67.36%-63.05M | -299.06%-68.88M | -36.37%-46.35M | -23.61%-265.31M | -31.76%-176.39M | -33.72%-37.67M | 54.32%-17.26M | -129.39%-33.99M |
Operating gains losses | 120.38%4.4M | 224.08%6.74M | 549.49%3.16M | 68.84%-5M | 19.78%-503K | -176.79%-21.61M | -119.71%-5.43M | -69.04%487K | -1,498.90%-16.04M | -4,923.08%-627K |
Depreciation and amortization | 27.94%211.91M | 24.29%55.59M | 21.77%50M | 41.53%57.04M | 24.61%49.29M | 24.02%165.64M | 16.45%44.72M | 22.97%41.06M | 18.51%40.3M | 42.49%39.56M |
Deferred tax | -97.74%-29.9M | -544.71%-14.89M | 14.25%-6.05M | 63.05%-3.86M | -423.92%-5.1M | -42.60%-15.12M | 138.13%3.35M | -733.00%-7.06M | -2,204.23%-10.44M | 71.64%-974K |
Other non cash items | -15.72%20.51M | -260.09%-28.92M | 707.28%17.52M | 996.98%25.07M | 278.60%6.85M | 247.57%24.33M | -66.27%18.07M | 104.56%2.17M | -39.23%2.29M | 167.16%1.81M |
Change In working capital | -48.30%34.14M | -134.36%-15.36M | -20.63%30.93M | 93.46%-6.17M | -67.77%24.74M | 218.37%66.04M | 340.03%44.7M | -49.34%38.96M | 2.04%-94.39M | 533.25%76.77M |
-Change in receivables | 100.54%110K | 73.74%-3.68M | 356.24%11.45M | 18.87%-10.31M | -75.84%2.65M | 19.94%-20.22M | 41.56%-14.02M | -145.29%-4.47M | -75.16%-12.71M | 382.71%10.97M |
-Change in inventory | 161.17%9.85M | -132.04%-7.85M | 435.73%24.61M | 144.93%15.35M | -2,609.02%-22.26M | 82.71%-16.1M | 1,011.95%24.5M | 64.24%-7.33M | 17.27%-34.16M | 103.10%887K |
-Change in prepaid assets | 62.88%-4.05M | 164.24%5.69M | -217.19%-1.92M | -188.73%-8.52M | 106.34%700K | 56.20%-10.91M | 10.24%-8.86M | 66.07%-605K | 266.22%9.61M | 30.39%-11.04M |
-Change in payables and accrued expense | -68.28%36.26M | -869.01%-18.51M | -96.25%2.08M | 115.85%8.05M | -58.33%44.64M | 23.06%114.31M | -91.32%2.41M | -32.42%55.53M | -21.68%-50.76M | 333.90%107.13M |
-Change in other current assets | 99.32%8.51M | -99.11%338K | 597.10%6.18M | 81.86%-743K | 109.61%2.73M | -35.88%4.27M | 1,591.99%38.02M | -206.97%-1.24M | -49.31%-4.1M | -574.32%-28.41M |
-Change in other current liabilities | -211.47%-16.54M | 224.87%8.65M | -283.98%-11.22M | -343.73%-10.13M | -38.71%-3.84M | 55.98%-5.31M | --2.66M | ---2.92M | ---2.28M | ---2.77M |
-Change in other working capital | ---- | ---- | ---- | --139K | --113K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | 25.03%-15.98M | 155.62%5.31M | -1,534.85%-11.98M | -77.62%7.16M | 63.06%-16.47M | -21.32M | -9.55M | 835K | 31.98M | -44.59M |
Operating cash flow | 62.19%75.26M | -81.16%2.28M | 3.11%45.35M | 124.37%13.48M | -68.97%14.16M | 179.62%46.4M | 139.24%12.1M | -29.38%43.98M | 33.97%-55.3M | 862.54%45.62M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 61.48%-80.95M | 35.00%-21.04M | 55.62%-20.04M | 75.66%-10.61M | 67.14%-29.27M | -28.18%-210.18M | 61.06%-32.36M | 4.59%-45.17M | -1,974.35%-43.58M | -183.42%-89.08M |
Net PPE purchase and sale | 51.39%-65.45M | 45.82%-16.07M | 65.49%-14.49M | 78.19%-8.84M | -16.06%-26.04M | 21.70%-134.64M | 45.67%-29.66M | 4.58%-42M | 3.28%-40.54M | 28.60%-22.44M |
Net intangibles purchase and sale | ---4.86M | ---3.64M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net business purchase and sale | 95.37%-3.63M | 100.19%6K | 7.40%-2.93M | 82.69%-707K | --0 | -1,303.50%-78.32M | 88.84%-3.17M | -10.29%-3.16M | -110.81%-4.08M | ---67.91M |
Net other investing changes | -403.24%-7.02M | ---1.33M | ---1.41M | -201.05%-1.06M | -354.45%-3.23M | 57.16%2.32M | --0 | --0 | -48.78%1.05M | 31,825.00%1.27M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 64.21%-78.69M | 56.99%-20.58M | 53.52%-19.57M | 72.18%-9.27M | 69.70%-29.27M | -34.09%-219.88M | 42.43%-47.84M | 11.05%-42.11M | -1,486.63%-33.34M | -207.34%-96.59M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -260.22%-66.99M | 207.59%3.16M | -131.00%-2.92M | -196.81%-35M | -574.56%-32.24M | -90.69%41.81M | -98.92%1.03M | 131.86%9.41M | -65.56%36.15M | -101.72%-4.78M |
Net issuance payments of debt | -481.83%-51.63M | 125.73%14.15M | -101.73%-873K | -1,357.14%-32.64M | -1,365.08%-32.26M | 97.61%-8.87M | 84.18%-54.99M | 512.52%50.56M | -206.06%-2.24M | 83.04%-2.2M |
Net common stock issuance | --11.5M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 105.91%48K | -23.81%48K | 51.02%-24K | --0 | -94.82%24K | -125.72%-812K | 106.97%63K | -103.52%-49K | -223.94%-1.29M | -71.54%463K |
Net other financing activities | -152.26%-26.91M | -140.27%-22.53M | 95.08%-2.02M | ---- | ---- | -91.06%51.5M | -87.39%55.96M | -120.00%-41.1M | -61.03%39.68M | -106.17%-3.04M |
Cash from discontinued financing activities | -21.05%-23K | -106.82%-23K | 197.69%127K | 96.52%-4K | -10.81%-123K | -19K | 337K | -130K | -115K | -111K |
Financing cash flow | -260.35%-67.02M | 129.91%3.14M | -130.07%-2.79M | -197.13%-35M | -561.76%-32.36M | -90.69%41.79M | -98.57%1.36M | 131.42%9.28M | -65.67%36.04M | -101.76%-4.89M |
Net cash flow | ||||||||||
Beginning cash position | -45.49%163.18M | -40.25%118.11M | -54.56%85.02M | -52.26%115.81M | -45.49%163.18M | 307.02%299.33M | -37.68%197.68M | -43.94%187.12M | -22.88%242.6M | 307.02%299.33M |
Current changes in cash | 46.51%-70.44M | 55.91%-15.16M | 106.06%22.99M | 41.44%-30.8M | 15.02%-47.47M | ---131.68M | ---34.38M | 176.43%11.16M | -374.95%-52.6M | -123.17%-55.86M |
Effect of exchange rate changes | 79.50%-916K | -1,828.80%-2.41M | 334.41%1.38M | 100.31%9K | 111.87%103K | -314.56%-4.47M | -114.59%-125K | 70.59%-590K | -4,164.79%-2.89M | ---868K |
End cash Position | -43.73%91.82M | -43.73%91.82M | -40.25%118.11M | -54.56%85.02M | -52.26%115.81M | --163.18M | --163.18M | -37.68%197.68M | -43.94%187.12M | -22.88%242.6M |
Free cash flow | 105.62%4.96M | 0.73%-17.43M | 1,397.83%29.64M | 104.83%4.63M | -151.25%-11.88M | 61.67%-88.24M | 79.44%-17.56M | -95.17%1.98M | 35.39%-95.84M | 161.98%23.19M |
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