(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 | 142.46%486.97M | 336.07%116.17M | 200.21%91.74M | -12.36%106.86M | 19.74%172.21M | -48.26%200.85M | -74.67%26.64M | -218.37%-91.55M | 107.99%121.94M | -2.19%143.82M |
Net income from continuing operations | 17.58%255.86M | -17.88%56.73M | 13.21%63.06M | 27.46%65.67M | 70.46%70.4M | 6.07%217.61M | 47.16%69.09M | -7.18%55.71M | 1.24%51.52M | -12.71%41.3M |
Operating gains losses | 26.93%-8.65M | 47.46%-1.43M | -29.04%-3.15M | 31.30%-2.5M | 48.18%-1.58M | 60.01%-11.84M | 54.46%-2.72M | 67.69%-2.44M | 51.82%-3.63M | 64.32%-3.05M |
Depreciation and amortization | -2.60%37.8M | 1.14%15.13M | -1.38%7.63M | -6.05%7.52M | -7.24%7.52M | -1.91%38.81M | -1.91%14.96M | -3.59%7.74M | -0.60%8M | -1.53%8.11M |
Deferred tax | 481.31%13.37M | 168.43%8.84M | -534.73%-4.24M | 80.54%17.61M | -2,747.90%-8.84M | -129.00%-3.51M | -366.51%-12.92M | -148.58%-668K | 280.94%9.75M | -89.89%334K |
Other non cashItems | -20.12%-4.28M | 31.74%-6.91M | 47.30%5.15M | 81.28%-2.23M | -102.04%-304K | -116.28%-3.56M | -156.43%-10.12M | 57.26%3.5M | -226.53%-11.88M | 5.10%14.94M |
Change in working capital | 271.20%127.68M | 162.50%30.39M | 103.10%5.26M | -93.65%4.01M | 9.48%88.02M | -162.90%-74.58M | -200.22%-48.63M | -1,138.54%-169.46M | 591.88%63.11M | 20.81%80.4M |
-Change in receivables | 50.00%-9.57M | 85.18%-1.84M | -1.20%-4.73M | 70.79%-1.13M | -201.08%-1.87M | -396.05%-19.13M | -863.01%-12.44M | -271.04%-4.67M | -234.49%-3.87M | 337.58%1.85M |
-Change in payables and accrued expense | 505.91%40.31M | -90.36%442K | 385.79%8.92M | 17,830.88%12.19M | 11,330.49%18.75M | 452.14%6.65M | 1,102.84%4.58M | 537.85%1.84M | 105.66%68K | 131.66%164K |
-Change in other current assets | 170.43%159.45M | 92.91%106.71M | 68.11%-79.35M | 84.55%-13.21M | 176.28%145.3M | -263.79%-226.4M | 24.24%55.32M | -155,403.75%-248.81M | -267.37%-85.5M | -55.10%52.59M |
-Change in other current liabilities | -138.04%-62.51M | 19.31%-78.8M | -0.75%82.04M | -95.00%7.64M | -377.41%-73.39M | 777.90%164.3M | -7,095.06%-97.65M | 493.11%82.66M | 1,554.68%152.84M | 154.20%26.45M |
-Change in other working capital | ---- | ---- | -244.30%-1.63M | -242.73%-1.48M | -17.48%-766K | ---- | ---- | 0.84%-474K | 8.07%-433K | -36.12%-652K |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | 142.46%486.97M | 336.07%116.17M | 200.21%91.74M | -12.36%106.86M | 19.74%172.21M | -48.26%200.85M | -74.67%26.64M | -218.37%-91.55M | 107.99%121.94M | -2.19%143.82M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 20.59%-701.27M | -8.87%-513.68M | 116.87%53.66M | -4.39%-183.75M | -169.41%-57.49M | -73.15%-883.11M | -25.67%-471.85M | -371.67%-318.06M | -253.78%-176.02M | 122.62%82.82M |
Proceeds payment in interest bearing deposits in bank | -133.48%-404.78M | -591.19%-340.09M | 121.02%32.37M | -526.28%-179.78M | 770.53%82.72M | 10.87%-173.37M | 73.40%-49.2M | -1,847.86%-154M | 317.05%42.17M | -1,196.53%-12.34M |
Net investment purchase and sale | 44.66%453.58M | 76.95%145.92M | -31.54%141.46M | 414.46%103.68M | 8.88%62.53M | 137.37%313.56M | 143.06%82.46M | 626.30%206.63M | 88.38%-32.97M | 117.70%57.43M |
Net proceeds payment for loan | 32.54%-665.86M | 39.84%-298.62M | 69.71%-111.21M | 29.07%-122.81M | -368.70%-133.22M | -253.21%-987.09M | -538.07%-496.4M | -341.18%-367.12M | -141.31%-173.15M | 222.75%49.58M |
Net PPE purchase and sale | -97.93%-85.61M | -101.48%-67.48M | -141.62%-6.1M | -85.90%-7.54M | -41.24%-4.49M | -182.09%-43.25M | -608.05%-33.49M | 53.58%-2.53M | -65.82%-4.06M | -17.08%-3.18M |
Net business purchase and sale | ---3.54M | --0 | ---40K | ---95K | ---3.4M | --0 | --0 | --0 | --0 | --0 |
Net other investing changes | -29.95%4.94M | 88.00%46.59M | -170.44%-2.82M | 384.37%22.79M | -610.66%-61.62M | 96.82%7.05M | 1,552.00%24.78M | -240.05%-1.04M | -984.66%-8.02M | -2,102.54%-8.67M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 20.59%-701.27M | -8.87%-513.68M | 116.87%53.66M | -4.39%-183.75M | -169.41%-57.49M | -73.15%-883.11M | -25.67%-471.85M | -371.67%-318.06M | -253.78%-176.02M | 122.62%82.82M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -67.17%219.85M | -14.64%390.24M | -147.07%-142.45M | -25.17%94.44M | 43.41%-122.38M | 504.18%669.73M | 62.93%457.16M | 257.95%302.61M | 171.56%126.2M | -209.10%-216.24M |
Increase decrease in deposit | 486.25%659.62M | 23.25%445.24M | 92.08%120.68M | 122.18%120.19M | 50.06%-26.49M | -126.69%-170.78M | 85.66%361.24M | -63.30%62.82M | -281.85%-541.8M | -112.75%-53.05M |
Net issuance payments of debt | -138.05%-352.66M | -128.39%-33.35M | -192.36%-241.34M | -100.60%-4.15M | 47.79%-73.81M | 377.71%926.94M | 9.41%117.46M | 192.03%261.31M | 3,258.74%689.55M | 20.44%-141.39M |
Net commonstock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | -0.64%-87.16M | -0.53%-21.66M | -1.15%-21.78M | -0.31%-21.62M | -0.57%-22.11M | 0.81%-86.61M | -0.81%-21.54M | 0.38%-21.53M | 2.65%-21.55M | 0.96%-21.99M |
Proceeds from stock option exercised by employees | -72.88%48K | --0 | --0 | --14K | -80.79%34K | 176.56%177K | --0 | --0 | --0 | 420.59%177K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -67.17%219.85M | -14.64%390.24M | -147.07%-142.45M | -25.17%94.44M | 43.41%-122.38M | 504.18%669.73M | 62.93%457.16M | 257.95%302.61M | 171.56%126.2M | -209.10%-216.24M |
Net cash flow | ||||||||||
Beginning cash position | -5.69%207.5M | 12.67%220.34M | -28.15%217.39M | -13.28%199.84M | -5.69%207.5M | -4.77%220.03M | -6.77%195.55M | 46.22%302.55M | 9.63%230.43M | -4.77%220.03M |
Current changes in cash | 144.36%5.56M | -160.90%-7.28M | 102.76%2.95M | -75.67%17.55M | -173.73%-7.67M | -13.67%-12.53M | 16.19%11.95M | -3,880.78%-107M | 2,303.51%72.12M | 149.83%10.4M |
End cash position | 2.68%213.06M | 2.68%213.06M | 12.67%220.34M | -28.15%217.39M | -13.28%199.84M | -5.69%207.5M | -5.69%207.5M | -6.77%195.55M | 46.22%302.55M | 9.63%230.43M |
Free cash flow | 154.68%401.36M | 810.73%48.69M | 191.03%85.63M | -15.75%99.32M | 19.25%167.71M | -57.73%157.59M | -106.82%-6.85M | -230.84%-94.07M | 109.83%117.88M | -2.55%140.63M |
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 | -- | -- | -- | -- |
No Data