(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 | 110.78%86M | -8.33%-26M | 547.22%322M | 80.31%-51M | 64.80%-157M | 16.35%-798M | 93.70%-24M | 73.63%-72M | -71.52%-259M | -195.36%-446M |
Net income from continuing operations | 73.13%-466M | 102.04%8M | 75.44%-83M | 73.16%-153M | 44.93%-239M | 51.18%-1.73B | 64.49%-392M | 65.65%-338M | 28.66%-570M | 34.74%-434M |
Operating gains losses | -233.33%-4M | 50.00%-2M | ---- | -200.00%-1M | -200.00%-1M | -40.00%3M | -500.00%-4M | 100.00%4M | 0.00%1M | 0.00%1M |
Depreciation and amortization | -3.33%145M | -7.50%37M | -2.63%37M | -2.70%36M | 2.94%35M | -56.52%150M | -55.06%40M | -55.29%38M | -56.98%37M | -59.52%34M |
Other non cash items | -267.80%-99M | -547.06%-76M | -1,850.00%-35M | 25.00%15M | -110.71%-3M | -97.09%59M | -97.19%17M | -99.66%2M | -97.04%12M | -93.55%28M |
Change In working capital | 704.35%139M | -130.68%-27M | 260.24%299M | -9.38%-35M | 40.85%-97M | 84.03%-23M | 203.53%88M | 227.69%83M | -171.11%-32M | -310.00%-164M |
-Change in receivables | -21.88%-195M | -125.00%-99M | -196.15%-50M | 47.17%-28M | 84.48%-18M | 11.60%-160M | 61.74%-44M | 326.09%52M | -8.16%-53M | -2,033.33%-116M |
-Change in inventory | -116.67%-1M | 40.00%-3M | -150.00%-2M | 400.00%3M | -88.89%1M | 700.00%6M | ---5M | --4M | 50.00%-1M | --9M |
-Change in payables and accrued expense | -105.47%-7M | -40.88%81M | -8.00%23M | -114.29%-3M | -35.09%-77M | -6.57%128M | 6.20%137M | 159.52%25M | -78.13%21M | -23.91%-57M |
-Change in other current liabilities | 12,033.33%364M | --0 | --334M | ---- | ---- | --3M | --3M | --0 | ---- | ---- |
-Change in other working capital | ---22M | ---6M | -400.00%-6M | -800.00%-7M | ---3M | ---- | ---- | --2M | --1M | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 110.78%86M | -8.33%-26M | 547.22%322M | 80.31%-51M | 64.80%-157M | 16.35%-798M | 93.70%-24M | 73.63%-72M | -71.52%-259M | -195.36%-446M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 276.18%1.87B | -56.18%149M | 392.50%468M | 141.38%72M | 210.68%1.18B | 61.48%-1.06B | 121.42%340M | 65.88%-160M | -815.79%-174M | -56.45%-1.07B |
Net PPE purchase and sale | 6.52%-43M | -50.00%-27M | 9.09%-10M | 25.00%-6M | --0 | 4.17%-46M | 45.45%-18M | 15.38%-11M | -14.29%-8M | -275.00%-7M |
Net intangibles purchase and sale | -31.25%-21M | 162.50%5M | -700.00%-8M | -175.00%-11M | -133.33%-7M | -33.33%-16M | -14.29%-8M | 66.67%-1M | -200.00%-4M | 50.00%-3M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | -4,550.00%-372M | -1,257.14%-95M | ---77M | -2,500.00%-26M | ---175M |
Net investment purchase and sale | 356.52%1.75B | -72.83%119M | 598.84%429M | 136.11%52M | 229.18%1.15B | 74.86%-683M | 126.69%438M | 81.34%-86M | -294.59%-144M | -29.51%-891M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 276.18%1.87B | -56.18%149M | 392.50%468M | 141.38%72M | 210.68%1.18B | 61.48%-1.06B | 121.42%340M | 65.88%-160M | -815.79%-174M | -56.45%-1.07B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 31.37%-770M | 94.10%-50M | 73.24%-19M | 49.57%-59M | -647.67%-643M | -117.09%-1.12B | -120.80%-848M | -143.83%-71M | -140.07%-117M | -104.23%-86M |
Net issuance payments of debt | 27.20%-688M | 96.63%-27M | 48.84%-22M | 69.41%-26M | -3,986.67%-613M | -153.09%-945M | -2,127.78%-802M | -53.57%-43M | -60.38%-85M | -100.79%-15M |
Net preferred stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | 100.00%16M | -157.14%-4M | 600.00%7M | --9M | --4M | -82.61%8M | 250.00%7M | --1M | ---- | ---- |
Net other financing activities | 28.00%-18M | 75.00%-3M | -31.58%13M | -1,400.00%-26M | 91.18%-3M | -100.57%-25M | -100.30%-12M | -91.56%19M | -98.87%2M | -182.93%-34M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 31.37%-770M | 94.10%-50M | 73.24%-19M | 49.57%-59M | -647.67%-643M | -117.09%-1.12B | -120.80%-848M | -143.83%-71M | -140.07%-117M | -104.23%-86M |
Net cash flow | ||||||||||
Beginning cash position | -60.89%1.95B | 23.33%3.02B | -18.30%2.28B | -30.59%2.35B | -60.89%1.95B | 129.68%4.99B | -9.44%2.45B | -15.26%2.79B | 6.51%3.39B | 149.05%4.99B |
Current changes in cash | 139.81%1.19B | 113.72%73M | 354.46%771M | 93.09%-38M | 123.83%381M | -204.45%-2.98B | -125.23%-532M | 47.76%-303M | -550.82%-550M | -233.03%-1.6B |
Effect of exchange rate changes | 98.25%-1M | 27.03%47M | 18.60%-35M | 29.55%-31M | 460.00%18M | -54.05%-57M | 236.36%37M | -207.14%-43M | -633.33%-44M | 80.77%-5M |
End cash Position | 60.76%3.14B | 60.76%3.14B | 23.33%3.02B | -18.30%2.28B | -30.59%2.35B | -60.89%1.95B | -60.89%1.95B | -9.44%2.45B | -15.26%2.79B | 6.51%3.39B |
Free cash flow | 99.31%-6M | 10.91%-49M | 438.37%291M | 72.16%-76M | 63.18%-169M | 16.07%-872M | 87.03%-55M | 70.65%-86M | -64.46%-273M | -183.33%-459M |
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