(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 341.63%134.98M | 290.24%68.41M | 59.78%31.01M | 212.91%28.1M | 151.70%7.46M | -115.69%-55.86M | -137.37%-35.96M | -80.02%19.41M | -131.76%-24.89M | -117.09%-14.42M |
Net income from continuing operations | -178.35%-32.73M | 107.99%3.08M | 95.73%-2.84M | -112.75%-9.81M | -242.06%-23.16M | -115.42%-11.76M | -7,302.88%-38.57M | -347.52%-66.48M | 159.19%76.99M | -19.46%16.3M |
Operating gains losses | 65.26%-31.52M | 83.70%-16.69M | -74.60%-15.37M | -99.48%104K | 21.88%429K | -663.87%-90.72M | -732.47%-102.38M | -19,030.43%-8.8M | -28.65%20.1M | 36.96%352K |
Depreciation and amortization | -1.19%217.1M | 8.32%56.61M | 10.58%55.46M | 3.45%53.04M | -21.26%51.99M | -16.43%219.71M | -19.95%52.26M | -27.23%50.15M | -22.24%51.27M | 5.16%66.03M |
Deferred tax | -533.73%-27.41M | -169.54%-6.8M | -264.08%-20.51M | -1,517.24%-938K | -62.77%831K | 128.48%6.32M | 160.05%9.78M | -176.21%-5.63M | 76.89%-58K | 161.76%2.23M |
Other non cash items | -29.84%2.75M | -29.56%634K | -53.34%636K | -5.44%643K | -14.31%838K | -17.49%3.92M | -9.55%900K | 26.09%1.36M | -40.30%680K | -36.37%978K |
Change In working capital | 87.73%-27.27M | 156.06%23.27M | 121.72%4.85M | 49.64%-24.31M | 71.79%-31.08M | -1,199.85%-222.29M | -183.14%-41.52M | -237.55%-22.33M | 13.47%-48.27M | -2,279.46%-110.17M |
-Change in receivables | 63.89%-16.32M | -422.36%-9.79M | 290.20%19.39M | -9.58%-13.62M | 40.61%-12.29M | 59.28%-45.19M | 95.38%-1.87M | -178.09%-10.19M | 71.42%-12.43M | 48.21%-20.69M |
-Change in inventory | 79.18%-24.74M | 1,363.28%5.18M | 25.90%-19.44M | 94.44%-1.23M | 86.94%-9.25M | 8.60%-118.79M | -7.09%354K | 48.57%-26.24M | 52.61%-22.08M | -116.32%-70.83M |
-Change in payables and accrued expense | 43.95%-6.64M | 112.48%5.74M | -213.58%-20.7M | 17.02%-7.3M | -36.79%15.62M | -106.64%-11.84M | -232.26%-45.99M | -5.75%18.23M | -121.49%-8.79M | -70.38%24.71M |
-Change in other working capital | 143.95%20.42M | 269.31%22.14M | 720.07%25.61M | 56.47%-2.16M | 41.97%-25.16M | -202.38%-46.46M | -89.17%6M | -134.41%-4.13M | 24.70%-4.97M | -181.96%-43.36M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 341.65%134.99M | 290.26%68.42M | 59.78%31.01M | 212.91%28.1M | 151.70%7.46M | -115.69%-55.86M | -137.37%-35.96M | -80.02%19.41M | -131.76%-24.89M | -117.09%-14.42M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -37.46%-242.47M | -60.14%-59.37M | 71.07%-17.11M | -192.41%-131.6M | 2.22%-34.39M | 44.96%-176.39M | -38.20%-37.08M | -174.45%-59.14M | 68.76%-45.01M | 72.53%-35.17M |
Net PPE purchase and sale | 12.71%-89.65M | -3.16%-37.94M | 174.45%15.54M | -55.25%-36.81M | -42.64%-30.44M | -5.66%-102.7M | -38.71%-36.78M | 28.61%-20.87M | -40.17%-23.71M | 13.02%-21.34M |
Net business purchase and sale | -107.39%-152.82M | -7,188.44%-21.43M | 14.69%-32.65M | -345.06%-94.8M | 71.48%-3.94M | 67.00%-73.68M | 5.47%-294K | -597.69%-38.27M | 83.25%-21.3M | 86.64%-13.82M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -37.46%-242.47M | -60.14%-59.37M | 71.07%-17.11M | -192.41%-131.6M | 2.22%-34.39M | 44.96%-176.39M | -38.20%-37.08M | -174.45%-59.14M | 68.76%-45.01M | 72.53%-35.17M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 127.48%127.8M | -93.30%2.79M | -2,905.04%-13.7M | 123.05%114.21M | 326.43%24.5M | -179.52%-465.13M | -91.20%41.63M | -101.14%-456K | 22.09%-495.48M | -101.53%-10.82M |
Net issuance payments of debt | 113.65%217.2M | 115.44%84.01M | -361.24%-5.81M | 107.04%114.13M | 434.68%24.86M | -1,162.51%-1.59B | -91.67%38.99M | -103.76%-1.26M | -160.91%-1.62B | -18.36%-7.43M |
Net common stock issuance | -69.45%1.78M | -91.26%287K | -87.05%104K | 79.36%947K | -63.47%438K | -99.22%5.81M | -53.10%3.28M | -90.18%803K | -96.05%528K | -99.83%1.2M |
Net other financing activities | -108.14%-91.17M | -12,439.38%-81.51M | ---8M | -100.08%-868K | 82.57%-800K | 3,371.58%1.12B | 69.99%-650K | --0 | 4,137.96%1.13B | -69.75%-4.59M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 127.48%127.8M | -93.30%2.79M | -2,905.04%-13.7M | 123.05%114.21M | 326.43%24.5M | -179.52%-465.13M | -91.20%41.63M | -101.14%-456K | 22.09%-495.48M | -101.53%-10.82M |
Net cash flow | ||||||||||
Beginning cash position | -96.62%24.3M | -41.54%32.13M | -66.02%32.49M | -96.69%21.9M | -96.62%24.3M | 611.76%719.37M | -69.04%54.96M | 53.44%95.61M | -13.38%661.5M | 611.76%719.37M |
Current changes in cash | 102.91%20.32M | 137.67%11.83M | 100.51%203K | 101.89%10.71M | 95.98%-2.43M | -212.38%-697.38M | -105.79%-31.41M | -134.72%-40.19M | 19.43%-565.38M | -109.10%-60.41M |
Effect of exchange rate changes | -90.48%219K | 17.07%871K | -22.03%-565K | 76.63%-122K | -98.62%35K | 203.28%2.3M | 230.76%744K | 17.91%-463K | -252.19%-522K | 276.77%2.54M |
End cash Position | 84.53%44.83M | 84.53%44.83M | -41.54%32.13M | -66.02%32.49M | -96.69%21.9M | -96.62%24.3M | -96.62%24.3M | -69.04%54.96M | 53.44%95.61M | -13.38%661.5M |
Free cash flow | 107.91%12.77M | 155.64%40.47M | 372.37%3.98M | 82.09%-8.7M | 40.31%-22.99M | -164.05%-161.31M | -210.93%-72.74M | -102.14%-1.46M | -183.41%-48.6M | -164.35%-38.51M |
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