(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 | 40.99%388.3M | -24.52%105.3M | 71.58%111.7M | 129.75%91.9M | 157.79%79.4M | 9,080.00%275.4M | 4,327.27%139.5M | 365.00%65.1M | 6,766.67%40M | 533.80%30.8M |
Net income from continuing operations | 41.75%122.9M | -50.13%19.2M | 0.22%46.5M | 145.33%36.8M | 254.55%20.4M | 217.16%86.7M | 381.02%38.5M | 436.23%46.4M | 233.33%15M | 74.12%-13.2M |
Operating gains losses | --2.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 43.93%214.6M | 30.32%61.9M | 29.34%55.1M | 67.22%50M | 63.57%47.6M | 42.82%149.1M | 72.10%47.5M | 65.12%42.6M | 16.34%29.9M | 15.02%29.1M |
Deferred tax | -285.71%-8.1M | -78.26%500K | -118.18%-200K | -450.00%-2.8M | 11.11%-5.6M | 16.00%-2.1M | 27.78%2.3M | 155.00%1.1M | 136.36%800K | -6,200.00%-6.3M |
Other non cash items | 240.15%36.3M | 30.30%4.3M | 140.90%13.7M | 300.00%8.4M | 350.00%9.9M | -470.00%-25.9M | 94.12%3.3M | -1,622.73%-33.5M | 50.00%2.1M | 29.41%2.2M |
Change In working capital | -329.00%-52.9M | -128.99%-13.8M | -190.38%-15.1M | 13.59%-15.9M | -800.00%-8.1M | 127.50%23.1M | 234.46%47.6M | 21.21%-5.2M | 51.71%-18.4M | 76.92%-900K |
-Change in receivables | -1,385.37%-52.7M | -114.31%-8.9M | 31.40%-5.9M | 29.49%-20.8M | 14.50%-17.1M | 103.40%4.1M | 374.01%62.2M | -43.33%-8.6M | 42.50%-29.5M | 50.86%-20M |
-Change in inventory | 157.14%7.2M | 600.00%1.5M | 1,500.00%3.2M | 50.00%1.8M | -58.82%700K | 55.56%2.8M | 72.73%-300K | 300.00%200K | -58.62%1.2M | 1,600.00%1.7M |
-Change in prepaid assets | -353.33%-6.8M | -145.16%-1.4M | 28.57%-4.5M | -190.91%-1M | -83.33%100K | -114.29%-1.5M | 342.86%3.1M | -3,250.00%-6.3M | 140.74%1.1M | -45.45%600K |
-Change in payables and accrued expense | -63.22%16.7M | -154.93%-18.1M | -60.29%5.4M | -10.78%18.2M | -39.46%11.2M | -26.30%45.4M | -153.57%-7.1M | 61.90%13.6M | -5.56%20.4M | -46.22%18.5M |
-Change in other current assets | -35.71%-34.2M | -48.28%-8.6M | -78.85%-9.3M | -13.92%-9M | -15.87%-7.3M | 3.82%-25.2M | 15.94%-5.8M | 21.21%-5.2M | -8.22%-7.9M | -16.67%-6.3M |
-Change in other current liabilities | ---17.8M | ---15M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
-Change in other working capital | 1,488.00%34.7M | 915.56%36.7M | -209.09%-1.2M | -37.84%-5.1M | -6.52%4.3M | -1,350.00%-2.5M | -73.08%-4.5M | 144.00%1.1M | -184.62%-3.7M | -30.30%4.6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 40.99%388.3M | -24.52%105.3M | 71.58%111.7M | 129.75%91.9M | 157.79%79.4M | 9,080.00%275.4M | 4,327.27%139.5M | 365.00%65.1M | 6,766.67%40M | 533.80%30.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 41.58%-301.9M | -346.15%-150.8M | 89.49%-43.1M | -117.00%-76.6M | 16.49%-31.4M | -203.11%-516.8M | -21.58%-33.8M | -927.82%-410.1M | -14.98%-35.3M | 47.85%-37.6M |
Capital expenditure reported | -3.28%-44.1M | -34.55%-14.8M | 0.00%-11.4M | 41.46%-7.2M | -33.75%-10.7M | -103.33%-42.7M | -37.50%-11M | -142.55%-11.4M | -161.70%-12.3M | -122.22%-8M |
Net PPE purchase and sale | -48.06%-91.5M | -13.64%-17.5M | -56.85%-30.9M | -62.66%-25.7M | -59.63%-17.4M | -14.23%-61.8M | -23.20%-15.4M | -11.30%-19.7M | -23.44%-15.8M | 1.80%-10.9M |
Net intangibles purchase and sale | 95.83%-11.5M | --0 | 99.69%-800K | -19.44%-8.6M | 54.35%-2.1M | -2,549.04%-275.5M | -21.67%-7.3M | -7,225.71%-256.4M | -7,100.00%-7.2M | -475.00%-4.6M |
Net business purchase and sale | -25.42%-169.7M | -133,300.00%-133.4M | --0 | ---35.1M | 90.48%-1.2M | -148.26%-135.3M | 66.67%-100K | -775.71%-122.6M | --0 | 68.97%-12.6M |
Net investment purchase and sale | 1,093.33%14.9M | --14.9M | --0 | --0 | --0 | 95.08%-1.5M | --0 | --0 | --0 | 90.63%-1.5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 41.58%-301.9M | -346.15%-150.8M | 89.49%-43.1M | -117.00%-76.6M | 16.49%-31.4M | -203.11%-516.8M | -21.58%-33.8M | -927.82%-410.1M | -14.98%-35.3M | 47.85%-37.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 29.08%-152.2M | -771.88%-27.9M | -2,175.00%-9.1M | 38.28%-108.2M | 80.39%-7M | -145.54%-214.6M | 87.45%-3.2M | -100.07%-400K | -53.91%-175.3M | -864.86%-35.7M |
Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | 43.30%-105.4M | ---8.6M | --0 | 42.11%-96.8M | --0 | -853.33%-185.9M | --0 | --0 | ---167.2M | ---18.7M |
Net other financing activities | -63.07%-46.8M | -503.13%-19.3M | -2,175.00%-9.1M | -40.74%-11.4M | 58.82%-7M | 79.63%-28.7M | 46.67%-3.2M | 97.80%-400K | 92.89%-8.1M | -507.14%-17M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 29.08%-152.2M | -771.88%-27.9M | -2,175.00%-9.1M | 38.28%-108.2M | 80.39%-7M | -145.54%-214.6M | 87.45%-3.2M | -100.07%-400K | -53.91%-175.3M | -864.86%-35.7M |
Net cash flow | ||||||||||
Beginning cash position | -36.95%776.5M | 16.44%783.3M | -28.77%725.3M | -31.21%817.9M | -36.95%776.5M | 32.73%1.23B | -47.78%672.7M | 45.52%1.02B | 40.73%1.19B | 32.73%1.23B |
Current changes in cash | 85.57%-65.8M | -171.61%-73.4M | 117.23%59.5M | 45.55%-92.9M | 196.47%41M | -250.15%-456M | 281.10%102.5M | -158.70%-345.4M | -17.49%-170.6M | 48.73%-42.5M |
Effect of exchange rate changes | 1,010.00%11.1M | 815.38%11.9M | -1,400.00%-1.5M | 250.00%300K | --400K | --1M | --1.3M | ---100K | ---200K | --0 |
End cash Position | -7.04%721.8M | -7.04%721.8M | 16.44%783.3M | -28.77%725.3M | -31.21%817.9M | -36.95%776.5M | -36.95%776.5M | -47.78%672.7M | 45.52%1.02B | 40.73%1.19B |
Free cash flow | 330.59%241.2M | -31.00%73M | 130.85%68.6M | 972.34%50.4M | 573.97%49.2M | -26.79%-104.6M | 455.03%105.8M | -1,768.91%-222.4M | 125.82%4.7M | 132.30%7.3M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data