(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 | -67.54%190.2M | -485.33%-202.3M | -11.42%153.6M | -28.36%95.5M | -36.74%143.4M | -53.50%585.9M | -63.13%52.5M | -52.56%173.4M | -74.01%133.3M | -5.23%226.7M |
Net income from continuing operations | -19.95%601.6M | -30.72%108.7M | -16.25%163.9M | -12.96%170.6M | -21.93%158.4M | 36.12%751.5M | 80.14%156.9M | 13.71%195.7M | 2.62%196M | 99.12%202.9M |
Operating gains losses | 34.31%-27M | -566.67%-2M | 46.30%-8.7M | -237.50%-10.8M | 74.30%-5.5M | -1,768.18%-41.1M | 94.34%-300K | -658.62%-16.2M | -346.15%-3.2M | -1,845.45%-21.4M |
Depreciation and amortization | 3.02%92M | 4.46%23.4M | 5.96%23.1M | -1.28%23.1M | 3.23%22.4M | 13.18%89.3M | 6.67%22.4M | 11.22%21.8M | 24.47%23.4M | 11.28%21.7M |
Deferred tax | -33.21%18.7M | -0.94%10.5M | -9.84%5.5M | -204.88%-4.3M | -2.78%7M | -9.68%28M | -54.51%10.6M | 84.85%6.1M | 373.33%4.1M | 22.03%7.2M |
Other non cash items | -22.42%25.6M | -10.29%6.1M | 6.25%6.8M | -31.82%7.5M | -40.91%5.2M | 10.74%33M | -13.92%6.8M | -24.71%6.4M | 50.68%11M | 44.26%8.8M |
Change In working capital | -84.89%-573.7M | -150.69%-378.8M | -0.21%-46.9M | 13.39%-97M | -12,650.00%-51M | -167.09%-310.3M | -91.99%-151.1M | -130.89%-46.8M | -138.74%-112M | -100.40%-400K |
-Change in receivables | -72.39%-125.5M | -38.20%-81.4M | -490.91%-39M | -1,283.33%-42.6M | 444.04%37.5M | -1,616.67%-72.8M | -2.43%-58.9M | -109.52%-6.6M | -91.98%3.6M | 79.00%-10.9M |
-Change in inventory | -101.21%-567.6M | -101.83%-253.3M | 58.28%-30.5M | -96.12%-111.2M | -544.03%-172.6M | -153.25%-282.1M | -10.87%-125.5M | -136.81%-73.1M | -119.21%-56.7M | -117.95%-26.8M |
-Change in prepaid assets | -5,400.00%-21.2M | -133.33%-14M | -13.64%-5M | -1,871.43%-12.4M | 0.99%10.2M | 119.05%400K | -175.95%-6M | -57.14%-4.4M | 0.00%700K | 227.85%10.1M |
-Change in payables and accrued expense | 124.19%165.9M | -150.53%-23.7M | -24.27%33.7M | 243.56%75.8M | 126.27%80.1M | 273.71%74M | -48.74%46.9M | 141.82%44.5M | -16.04%-52.8M | 98.88%35.4M |
-Change in other current liabilities | 17.01%-24.4M | 18.67%-6.1M | 18.57%-5.7M | 4.41%-6.5M | 24.69%-6.1M | -13.51%-29.4M | -7.14%-7.5M | 1.41%-7M | -30.77%-6.8M | -22.73%-8.1M |
-Change in other working capital | -125.00%-900K | -200.00%-300K | -100.00%-400K | ---100K | 0.00%-100K | 73.33%-400K | 75.00%-100K | -100.00%-200K | --0 | 0.00%-100K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -67.54%190.2M | -485.33%-202.3M | -11.37%153.5M | -28.34%95.6M | -36.77%143.4M | -53.49%585.9M | -63.05%52.5M | -52.60%173.2M | -73.99%133.4M | -5.22%226.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 32.73%-366M | 87.33%-20.1M | 125.95%23.3M | -190.34%-264.5M | 48.80%-104.7M | 56.53%-544.1M | 85.41%-158.7M | -28.65%-89.8M | -435.88%-91.1M | -166.28%-204.5M |
Net PPE purchase and sale | 159.57%8.4M | 84.83%-8.1M | 267.21%22.4M | 266.94%20.7M | -158.33%-26.6M | 88.13%-14.1M | -6.37%-53.4M | 124.80%6.1M | 27.49%-12.4M | 269.52%45.6M |
Net business purchase and sale | 30.75%-366.1M | 97.70%-2.4M | 99.81%-200K | -307.10%-286.6M | 68.95%-76.9M | 51.92%-528.7M | 89.80%-104.5M | -329.55%-106.1M | ---70.4M | -396.39%-247.7M |
Net other investing changes | -600.00%-8.4M | -1,125.00%-9.8M | -89.32%1.1M | 116.87%1.4M | 54.17%-1.1M | 96.40%-1.2M | 93.85%-800K | 150.49%10.3M | ---8.3M | -2,500.00%-2.4M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 24.45%-366.1M | 87.21%-20.3M | 176.90%23.3M | -190.34%-264.5M | 48.85%-104.6M | 61.28%-484.6M | 85.42%-158.7M | 56.53%-30.3M | -432.75%-91.1M | -166.62%-204.5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 375.04%185.1M | 73.13%226.8M | 6.40%-144.7M | 598.53%170M | -597.92%-67M | 9.05%-67.3M | -80.40%131M | 20.80%-154.6M | 91.06%-34.1M | 94.20%-9.6M |
Net issuance payments of debt | -21.34%374.2M | -8.10%273.3M | -75.23%-77.8M | 90.85%202.3M | -120.22%-23.6M | 195.28%475.7M | -65.84%297.4M | 76.89%-44.4M | 129.38%106M | 174.57%116.7M |
Net common stock issuance | 66.85%-172.8M | 73.84%-42.3M | 38.80%-64.5M | 77.47%-31.3M | 69.88%-34.7M | -147.48%-521.2M | 15.78%-161.7M | ---105.4M | -646.77%-138.9M | ---115.2M |
Cash dividends paid | -6.33%-25.2M | -10.71%-6.2M | -5.00%-6.3M | -5.00%-6.3M | -4.92%-6.4M | 0.84%-23.7M | 6.67%-5.6M | 3.23%-6M | 1.64%-6M | -8.93%-6.1M |
Proceeds from stock option exercised by employees | 9.23%21.3M | 30.56%4.7M | 15.56%5.2M | 1.79%5.7M | -1.72%5.7M | 28.29%19.5M | 9.09%3.6M | 15.38%4.5M | 24.44%5.6M | 65.71%5.8M |
Net other financing activities | 30.11%-12.3M | 0.00%-2.6M | 59.38%-1.3M | 55.56%-400K | 26.61%-8M | -11.39%-17.6M | 65.79%-2.6M | -357.14%-3.2M | -80.00%-900K | -55.71%-10.9M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 375.19%185.2M | 73.07%226.9M | 6.34%-144.7M | 597.08%170M | -590.72%-67M | 9.05%-67.3M | -80.38%131.1M | 20.81%-154.5M | 91.04%-34.2M | 94.14%-9.7M |
Net cash flow | ||||||||||
Beginning cash position | 156.15%47.9M | 158.05%52.9M | -37.87%22.8M | -33.02%21.3M | 156.15%47.9M | -78.58%18.7M | -93.10%20.5M | -81.53%36.7M | -61.64%31.8M | -78.58%18.7M |
Current changes in cash | -72.94%9.2M | -82.80%4.3M | 374.36%32.1M | -87.50%1M | -322.05%-28.2M | 151.44%34M | 109.00%25M | -111.64%-11.7M | -93.00%8M | 509.68%12.7M |
Effect of exchange rate changes | 102.08%100K | --0 | 55.56%-2M | 116.13%500K | 300.00%1.6M | -92.00%-4.8M | 700.00%2.4M | -95.65%-4.5M | -306.67%-3.1M | 130.77%400K |
End cash Position | 19.42%57.2M | 19.42%57.2M | 158.05%52.9M | -37.87%22.8M | -33.02%21.3M | 156.15%47.9M | 156.15%47.9M | -93.10%20.5M | -81.53%36.7M | -61.64%31.8M |
Free cash flow | -98.88%4.8M | -2,480.41%-250.3M | -28.06%102.8M | -57.14%44.7M | -44.22%107.6M | -61.43%430.4M | -111.16%-9.7M | -58.07%142.9M | -78.55%104.3M | -4.50%192.9M |
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