(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 | -504.99%-206.3M | -65.41%32.1M | 181.08%60M | -633.33%-114.4M | -393.30%-184M | -110.65%-34.1M | -71.72%92.8M | -543.11%-74M | 47.47%-15.6M | -831.37%-37.3M |
Net income from continuing operations | -259.40%-760.5M | 26.12%-49.5M | -215.62%-266.7M | -363.30%-261.3M | -4,845.95%-183M | -196.40%-211.6M | -137.66%-67M | -158.41%-84.5M | -1,326.09%-56.4M | -105.31%-3.7M |
Operating gains losses | ---74.2M | ---3.7M | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -12.70%125.1M | -17.09%29.6M | -13.04%28M | -26.07%32.9M | 11.97%34.6M | 15.75%143.3M | 22.26%35.7M | -1.53%32.2M | 34.04%44.5M | 7.67%30.9M |
Deferred tax | 68.88%-8.9M | 90.39%-5.2M | -71.62%6.5M | -357.14%-1.8M | -542.11%-8.4M | -162.17%-28.6M | -219.16%-54.1M | 502.63%22.9M | 146.67%700K | 211.76%1.9M |
Other non cash items | 163.36%34.5M | 292.59%10.4M | -77.60%2.8M | 374.36%18.5M | 33.33%2.8M | 45.56%13.1M | 93.86%-5.4M | -86.29%12.5M | 3,800.00%3.9M | -62.50%2.1M |
Change In working capital | -3,247.62%-70.3M | -71.85%46.5M | 195.46%65.2M | -604.85%-145.2M | 53.06%-36.8M | 98.55%-2.1M | 28.16%165.2M | 23.00%-68.3M | 73.42%-20.6M | 27.21%-78.4M |
-Change in receivables | -118.29%-21.6M | 3.65%36.9M | 574.34%72.1M | -3,410.00%-132.4M | -98.08%1.8M | 829.01%118.1M | -63.86%35.6M | 81.00%-15.2M | 105.21%4M | 122.57%93.7M |
-Change in inventory | 101.05%600K | -43.98%25.6M | 95.60%-1.2M | 122.83%5.8M | 40.92%-29.6M | 14.26%-57.1M | 631.40%45.7M | -225.81%-27.3M | -225.74%-25.4M | 49.85%-50.1M |
-Change in prepaid assets | 158.79%11.7M | 108.33%30M | 96.64%-500K | -375.00%-13.3M | 72.89%-4.5M | -358.44%-19.9M | -76.96%14.4M | 71.56%-14.9M | -136.84%-2.8M | -66.00%-16.6M |
-Change in payables and accrued expense | 31.90%-55.5M | -170.51%-42.2M | 138.46%3M | -118.34%-7.3M | 90.81%-9M | -1,098.53%-81.5M | -177.61%-15.6M | -118.62%-7.8M | 304.10%39.8M | -98.58%-97.9M |
-Change in other working capital | -114.36%-5.5M | -104.47%-3.8M | -164.52%-8.2M | 105.52%2M | 160.00%4.5M | 160.70%38.3M | 295.18%85.1M | 84.42%-3.1M | -302.22%-36.2M | -179.79%-7.5M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -504.99%-206.3M | -65.41%32.1M | 181.08%60M | -633.33%-114.4M | -393.30%-184M | -110.65%-34.1M | -71.72%92.8M | -543.11%-74M | 47.47%-15.6M | -831.37%-37.3M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 155.68%212.3M | 74.89%-11.4M | 93.04%-18.9M | 902.80%257.7M | 53.11%-15.1M | -70.15%-381.3M | 0.87%-45.4M | -392.03%-271.6M | 52.09%-32.1M | 42.60%-32.2M |
Net PPE purchase and sale | 55.44%-51.6M | 51.69%-11.4M | 54.84%-12.6M | 61.06%-12.5M | 53.11%-15.1M | 48.33%-115.8M | 48.47%-23.6M | 49.46%-27.9M | 52.09%-32.1M | 42.60%-32.2M |
Net business purchase and sale | --270.2M | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net other investing changes | 97.63%-6.3M | --0 | ---- | ---- | ---- | ---265.5M | ---21.8M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 155.68%212.3M | 74.89%-11.4M | 93.04%-18.9M | 902.80%257.7M | 53.11%-15.1M | -70.15%-381.3M | 0.87%-45.4M | -392.03%-271.6M | 52.09%-32.1M | 42.60%-32.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -211.33%-535.7M | -98.67%4.7M | -118.75%-43M | -1,485.99%-486.9M | 85.11%-10.5M | 441.28%481.2M | 420.42%353.1M | 4,686.00%229.3M | -707.89%-30.7M | -220.45%-70.5M |
Net issuance payments of debt | -196.31%-543.4M | -98.83%4.1M | -118.68%-42.9M | -5,807.14%-496.2M | 1.18%-8.4M | 1,671.59%564.2M | 4,284.52%351.5M | 4,200.00%229.6M | -47.37%-8.4M | 47.53%-8.5M |
Net common stock issuance | 110.23%8.4M | 200.00%200K | --0 | 133.61%8.2M | --0 | 22.55%-82.1M | 99.81%-200K | --0 | ---24.4M | ---57.5M |
Proceeds from stock option exercised by employees | -64.00%1.8M | -75.00%500K | --0 | -48.00%1.3M | --0 | -68.55%5M | -41.18%2M | --0 | -19.35%2.5M | -92.75%500K |
Net other financing activities | 57.63%-2.5M | 50.00%-100K | 66.67%-100K | 50.00%-200K | 58.00%-2.1M | 60.67%-5.9M | -120.00%-200K | 84.21%-300K | 66.67%-400K | 61.24%-5M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -211.33%-535.7M | -98.67%4.7M | -118.75%-43M | -1,485.99%-486.9M | 85.11%-10.5M | 441.28%481.2M | 421.00%353.1M | 4,686.00%229.3M | -707.89%-30.7M | -217.57%-70.5M |
Net cash flow | ||||||||||
Beginning cash position | 11.50%642.6M | -63.57%87.8M | -75.27%88.6M | -1.33%430.2M | 11.50%642.6M | -7.27%576.3M | -40.35%241M | -19.97%358.3M | -20.44%436M | -7.27%576.3M |
Current changes in cash | -905.02%-529.7M | -93.66%25.4M | 98.37%-1.9M | -338.27%-343.6M | -49.71%-209.6M | 246.55%65.8M | 132.44%400.5M | -167.36%-116.3M | 21.99%-78.4M | -91.26%-140M |
Effect of exchange rate changes | -340.00%-1.2M | -236.36%-1.5M | 210.00%1.1M | -185.71%-600K | 33.33%-200K | 266.67%500K | --1.1M | -400.00%-1M | 250.00%700K | 0.00%-300K |
End cash Position | -82.62%111.7M | -82.62%111.7M | -63.57%87.8M | -75.27%88.6M | -1.33%430.2M | 11.50%642.6M | 11.50%642.6M | -40.35%241M | -19.97%358.3M | -20.44%436M |
Free cash flow | -72.05%-257.9M | -70.09%20.7M | 146.52%47.4M | -166.04%-126.9M | -186.47%-199.1M | -255.98%-149.9M | -75.49%69.2M | -164.68%-101.9M | 50.67%-47.7M | -36.27%-69.5M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data