(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 | 11.84%1.94B | -63.70%191.7M | 14.12%551.2M | 59.28%515.1M | 71.04%677.5M | 15.40%1.73B | 43.97%528.1M | 21.11%483M | -22.67%323.4M | 25.39%396.1M |
Net income from continuing operations | 33.99%1.15B | -0.92%310.9M | 39.72%322.9M | 53.58%266.3M | 79.10%247.7M | 41.19%856.6M | 57.85%313.8M | 41.61%231.1M | 26.11%173.4M | 29.01%138.3M |
Operating gains losses | -38.18%42.1M | -78.98%9.5M | -17.46%5.2M | -34.57%5.3M | 160.00%22.1M | 796.05%68.1M | 841.67%45.2M | --6.3M | --8.1M | --8.5M |
Depreciation and amortization | 8.72%113.4M | 10.62%30.2M | 7.20%28.3M | 9.16%27.4M | 7.84%27.5M | 23.58%104.3M | 7.91%27.3M | 15.28%26.4M | 32.80%25.1M | 47.40%25.5M |
Other non cash items | 15.35%284.8M | 21.49%75.2M | 32.30%72.9M | 2.03%70.4M | 8.87%66.3M | 34.33%246.9M | 17.90%61.9M | 11.99%55.1M | 64.29%69M | 51.87%60.9M |
Change In working capital | -45.88%126.1M | -1,271.72%-285.9M | -37.57%67.8M | 1,178.75%86.3M | 138.80%257.9M | -42.10%233M | -19.21%24.4M | 2.36%108.6M | -104.83%-8M | 7.36%108M |
-Change in receivables | 67.94%-146.4M | -32.59%-389.8M | 248.39%64.4M | 105.86%7.9M | 1,011.04%171.1M | -529.93%-456.7M | -44.76%-294M | -768.00%-43.4M | -353.67%-134.7M | -81.33%15.4M |
-Change in inventory | -132.36%-253.5M | 54.45%-22.5M | -253.68%-100.8M | -379.66%-84.9M | -235.56%-45.3M | -462.37%-109.1M | -49,500.00%-49.4M | -4,850.00%-28.5M | -227.78%-17.7M | 8.16%-13.5M |
-Change in prepaid assets | -258.44%-27.6M | 1,800.00%1.7M | -42.45%6.1M | -348.72%-19.4M | 38.46%-16M | 56.50%-7.7M | 98.08%-100K | 171.79%10.6M | 360.00%7.8M | -94.03%-26M |
-Change in payables and accrued expense | -36.52%117.7M | -268.37%-138.4M | 213.97%85.4M | 814.89%100.8M | -22.42%69.9M | 129.46%185.4M | 1,196.00%82.2M | -52.94%27.2M | -128.43%-14.1M | 571.73%90.1M |
-Change in other current assets | 150.14%17.7M | 119.63%4.2M | -3.57%2.7M | 61.54%6.3M | 121.84%4.5M | -85.79%-35.3M | -548.48%-21.4M | 171.79%2.8M | 155.71%3.9M | -329.17%-20.6M |
-Change in other current liabilities | -192.34%-21.7M | -116.67%-4M | -29.03%-8M | 10.71%-5M | -141.59%-4.7M | 3,457.14%23.5M | 860.00%24M | -210.00%-6.2M | -300.00%-5.6M | 5,550.00%11.3M |
-Change in other working capital | -30.49%439.9M | -7.14%262.9M | -87.68%18M | -47.11%80.6M | 52.83%78.4M | 40.36%632.9M | 14.75%283.1M | 167.09%146.1M | 91.46%152.4M | -26.61%51.3M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 11.84%1.94B | -63.70%191.7M | 14.12%551.2M | 59.28%515.1M | 71.04%677.5M | 15.40%1.73B | 43.97%528.1M | 21.11%483M | -22.67%323.4M | 25.39%396.1M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -185.00%-649.3M | -132.93%-71.6M | -137.34%-111.2M | -244.20%-424.1M | 6.61%-42.4M | 157.65%763.9M | 181.76%217.4M | 196.69%297.8M | 205.91%294.1M | 90.41%-45.4M |
Net PPE purchase and sale | 27.42%-204.1M | 12.94%-26.9M | 20.16%-70.1M | -92.48%-76.8M | 75.29%-30.3M | 4.97%-281.2M | 79.58%-30.9M | -27.25%-87.8M | -69.79%-39.9M | -135.32%-122.6M |
Net business purchase and sale | 72.40%-8.5M | --0 | ---- | ---- | ---- | 86.89%-30.8M | -1,953.33%-30.8M | ---- | ---- | ---- |
Net investment purchase and sale | -140.62%-437M | -116.09%-44.9M | -108.45%-32.6M | -203.98%-347.3M | -115.80%-12.2M | 235.38%1.08B | 345.90%279.1M | 526.55%385.6M | 231.13%334M | 122.97%77.2M |
Net other investing changes | --300K | --200K | --0 | --0 | --100K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -185.00%-649.3M | -132.93%-71.6M | -137.34%-111.2M | -244.20%-424.1M | 6.61%-42.4M | 157.65%763.9M | 181.76%217.4M | 196.85%297.8M | 205.72%294.1M | 90.41%-45.4M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 26.28%-1.57B | -3,221.53%-910.1M | -19.43%-628.9M | 97.87%-17.7M | 98.16%-13.7M | -2,672.83%-2.13B | 95.68%-27.4M | -343.64%-526.6M | -586.77%-830.3M | -178.03%-746M |
Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | 25.87%-1.46B | -20,290.91%-888.4M | -20.92%-597.6M | 101.02%8.1M | 103.12%21.2M | -174.53%-1.97B | 100.78%4.4M | -572.38%-494.2M | -827.77%-795.1M | -6,970.71%-680.2M |
Net other financing activities | 31.17%-113.7M | 31.76%-21.7M | 3.40%-31.3M | 26.70%-25.8M | 46.96%-34.9M | 3.56%-165.2M | 36.14%-31.8M | 24.65%-32.4M | 0.00%-35.2M | -51.96%-65.8M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 26.28%-1.57B | -3,221.53%-910.1M | -19.43%-628.9M | 97.87%-17.7M | 98.16%-13.7M | -2,672.83%-2.13B | 95.68%-27.4M | -343.64%-526.6M | -586.77%-830.3M | -178.03%-746M |
Net cash flow | ||||||||||
Beginning cash position | 27.58%1.68B | 126.85%2.19B | 234.69%2.38B | 149.51%2.3B | 27.58%1.68B | 24.23%1.32B | -47.95%964M | -62.22%710M | -50.35%923.5M | 24.23%1.32B |
Current changes in cash | -178.03%-284.2M | -210.01%-790M | -174.31%-188.9M | 134.45%73.3M | 257.20%621.4M | 41.49%364.2M | 234.80%718.1M | 1,027.74%254.2M | -1,214.14%-212.8M | -149.51%-395.3M |
Effect of exchange rate changes | -100.00%-800K | 37.50%1.1M | -200.00%-600K | -71.43%-1.2M | 66.67%-100K | -300.00%-400K | 366.67%800K | -200.00%-200K | ---700K | ---300K |
End cash Position | -16.94%1.4B | -16.94%1.4B | 126.85%2.19B | 234.69%2.38B | 149.51%2.3B | 27.58%1.68B | 27.58%1.68B | -47.95%964M | -62.22%710M | -50.35%923.5M |
Free cash flow | 19.46%1.73B | -66.85%164.8M | 21.74%481.1M | 54.60%438.3M | 136.64%647.2M | 20.40%1.45B | 130.72%497.2M | 19.83%395.2M | -28.17%283.5M | 3.68%273.5M |
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 | -- | -- | -- | -- |
No Data
No Data