(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 | -17.17%-295.5M | 44.68%-57.83M | -159.34%-73.55M | 26.03%-73.53M | -355.25%-90.59M | 0.64%-252.2M | 36.85%-104.53M | -441.76%-28.36M | -184.75%-99.41M | 58.66%-19.9M |
Net income from continuing operations | 57.61%-892.87M | -22.31%-211.69M | 54.80%-302.89M | 74.15%-173.32M | 65.41%-204.97M | -14.69%-2.11B | 89.22%-173.08M | -554.39%-670.13M | -1,131.22%-670.57M | -692.47%-592.59M |
Operating gains losses | 268.76%95.64M | 313.65%47.92M | 64.55%34.43M | -73.67%6.67M | 108.22%6.62M | -287.58%-56.67M | 61.25%-22.43M | -70.32%20.93M | 1,492.08%25.33M | -603.05%-80.5M |
Depreciation and amortization | 61.07%71.55M | -20.83%13.88M | 158.95%20.49M | 81.63%18.22M | 112.06%18.96M | 52.78%44.42M | 119.14%17.54M | -4.42%7.91M | 40.01%10.03M | 58.82%8.94M |
Deferred tax | 94.52%-801K | ---- | ---- | ---- | ---- | ---14.61M | ---- | ---- | ---- | ---- |
Other non cash items | 495.56%49.85M | 165.50%7.97M | 37.39%11.27M | 216.62%16.28M | 169.29%14.34M | 39.83%-12.6M | -26.95%-12.16M | 217.43%8.2M | -124.88%-13.96M | 191.73%5.32M |
Change In working capital | 180.63%29.84M | 628.41%42.06M | -104.39%-1.83M | 79.06%-11.88M | 110.71%1.49M | 39.86%-37.01M | 91.38%-7.96M | 64.77%41.6M | -2,381.95%-56.75M | -552.07%-13.89M |
-Change in receivables | -9.01%50.07M | -16.24%28.9M | -90.24%5.77M | 533.87%15.92M | 98.49%-526K | 148.23%55.02M | 140.39%34.5M | 366.41%59.12M | -219.86%-3.67M | -266.08%-34.93M |
-Change in inventory | ---- | ---- | ---- | 16.64%694K | 134.77%1.86M | ---- | ---- | ---- | -15.12%595K | -683.41%-5.34M |
-Change in prepaid assets | 222.88%10.47M | 77.58%-3.08M | 368.96%4.02M | -6.97%3.95M | 4,334.13%5.59M | -136.29%-8.52M | -49.95%-13.75M | 20.53%857K | 31.85%4.25M | -92.28%126K |
-Change in payables and accrued expense | 131.13%15.72M | 153.16%20.54M | 91.50%-818K | 39.97%-23.08M | -47.33%19.08M | -218.65%-50.48M | -345.73%-38.63M | -164.10%-9.62M | -598.53%-38.45M | 109.10%36.22M |
-Change in other current assets | -16.31%11.85M | -62.16%5.3M | 765.72%4.87M | 139.57%1.04M | -71.56%629K | 2,725.97%14.15M | 2,879.76%14.01M | 2,715.00%563K | -522.31%-2.63M | 426.25%2.21M |
-Change in other current liabilities | -107.68%-22.35M | -0.92%-3.06M | -420.30%-5.11M | -143.79%-6.27M | 66.56%-7.9M | -157.79%-10.76M | 70.96%-3.04M | -94.40%1.6M | 1,904.62%14.31M | -14,764.15%-23.63M |
-Change in other working capital | 1.37%-35.92M | -521.20%-6.54M | 48.84%-8.01M | 86.71%-4.14M | -250.59%-17.23M | -715.43%-36.42M | 67.61%-1.05M | -497.89%-15.66M | -9,368.69%-31.15M | 337.23%11.44M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -17.17%-295.5M | 44.68%-57.83M | -159.34%-73.55M | 26.03%-73.53M | -355.25%-90.59M | 0.64%-252.2M | 36.85%-104.53M | -441.76%-28.36M | -184.75%-99.41M | 58.66%-19.9M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -19.73%-80.69M | -256.94%-46.67M | 92.73%-3.38M | 23.45%-11.22M | 46.05%-19.41M | 8.00%-67.39M | 603.41%29.74M | -52.37%-46.49M | 38.73%-14.66M | -56.14%-35.99M |
Net PPE purchase and sale | 30.41%-36.37M | 92.16%-2.02M | 67.95%-4.31M | -17.48%-11.22M | -434.47%-18.82M | 7.52%-52.27M | -403.62%-25.76M | -147.15%-13.44M | 60.25%-9.55M | 83.94%-3.52M |
Net business purchase and sale | -261.30%-42.98M | -152.18%-42.98M | --0 | --0 | --0 | 321.31%26.65M | 781.68%82.37M | -40.73%-28.39M | --1.44M | -2,277.85%-28.77M |
Net investment purchase and sale | --0 | --0 | --0 | --0 | --0 | 26.18%-3.69M | --10M | -100.00%-10M | --0 | ---3.69M |
Net other investing changes | 96.48%-1.34M | 95.45%-1.68M | -82.67%926K | --0 | ---590K | -12,625.66%-38.08M | ---36.87M | 5,138.24%5.34M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -19.73%-80.69M | -256.94%-46.67M | 92.73%-3.38M | 23.45%-11.22M | 46.05%-19.41M | 8.00%-67.39M | 603.41%29.74M | -52.37%-46.49M | 38.73%-14.66M | -56.14%-35.99M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -103.37%-3.22M | -100.65%-632K | 19.44%-315K | -63.82%-1.38M | 25.50%-888K | -93.79%95.34M | 985.29%97.76M | -100.03%-391K | 60.29%-843K | -175.29%-1.19M |
Net issuance payments of debt | -4.69%-1.3M | 2.15%-318K | -8.58%-329K | -0.93%-326K | -12.59%-322K | -10.15%-1.24M | 9.47%-325K | 4.11%-303K | -98.16%-323K | -0.35%-286K |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | 497.24%99.3M | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -61.25%93K | ---- | ---- | ---- | -84.00%12K | 43.71%240K | ---- | ---- | ---- | 177.78%75K |
Net other financing activities | 32.17%-2.01M | 72.03%-407K | 115.91%14K | -134.38%-1.04M | 41.08%-578K | -100.19%-2.97M | 86.54%-1.46M | -100.01%-88K | 77.43%-445K | -460.57%-981K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -103.37%-3.22M | -100.65%-632K | 19.44%-315K | -63.82%-1.38M | 25.50%-888K | -93.79%95.34M | 985.29%97.76M | -100.03%-391K | 60.29%-843K | -175.29%-1.19M |
Net cash flow | ||||||||||
Beginning cash position | -14.02%1.37B | -18.65%1.09B | -17.51%1.17B | -18.05%1.26B | -14.02%1.37B | 312.81%1.59B | -23.78%1.35B | 460.93%1.42B | 388.71%1.54B | 312.81%1.59B |
Current changes in cash | -69.19%-379.41M | -557.67%-105.14M | -2.67%-77.25M | 25.04%-86.14M | -94.28%-110.89M | -118.58%-224.26M | 113.33%22.97M | -104.98%-75.24M | -88.49%-114.91M | 20.30%-57.08M |
Effect of exchange rate changes | -164.76%-588K | -90.72%102K | -124.14%-195K | -388.54%-469K | -225.00%-26K | 4,878.95%908K | 10,090.91%1.1M | -987.50%-87K | ---96K | ---8K |
End cash Position | -27.75%989.58M | -27.75%989.58M | -18.65%1.09B | -17.51%1.17B | -18.05%1.26B | -14.02%1.37B | -14.02%1.37B | -23.78%1.35B | 460.93%1.42B | 388.71%1.54B |
Free cash flow | -10.45%-336.3M | 52.93%-61.28M | -86.29%-77.93M | 20.11%-87.07M | -368.63%-110.03M | 1.89%-304.47M | 23.72%-130.18M | -291.96%-41.83M | -84.89%-108.98M | 66.49%-23.48M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data