(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 | 1.42%357.5M | 79.29%96.1M | 14.37%79.6M | 37.25%135.6M | -64.60%46.2M | -23.42%352.5M | -37.24%53.6M | -20.91%69.6M | -44.12%98.8M | 18.53%130.5M |
Net income from continuing operations | -55.74%142.2M | -81.25%10.2M | -47.93%42.8M | -30.75%59.9M | -70.16%29.3M | -28.15%321.3M | 42.41%54.4M | -29.98%82.2M | -40.01%86.5M | -33.38%98.2M |
Operating gains losses | 235.14%5M | 163.50%8.7M | -143.93%-4.7M | 29.03%-2.2M | 33.33%3.2M | -109.51%-3.7M | -460.53%-13.7M | 872.73%10.7M | -109.20%-3.1M | 700.00%2.4M |
Depreciation and amortization | -1.82%113.3M | 0.00%28.2M | -0.70%28.4M | -1.02%29.1M | -5.48%27.6M | 7.25%115.4M | 2.55%28.2M | 7.52%28.6M | 8.49%29.4M | 10.61%29.2M |
Deferred tax | -37.46%-41.1M | 17.39%-15.2M | 8.38%-17.5M | -1,111.76%-17.2M | 49.15%8.8M | 10.21%-29.9M | 49.17%-18.4M | -334.09%-19.1M | 270.00%1.7M | -28.92%5.9M |
Other non cash items | 234.95%13.9M | 2,850.00%5.5M | 129.79%1.4M | 187.88%2.9M | 295.24%4.1M | -129.18%-10.3M | -101.68%-200K | -151.09%-4.7M | -140.24%-3.3M | -135.00%-2.1M |
Change In working capital | 138.75%47.7M | 410.94%39.8M | 120.15%10.5M | 246.23%46.5M | -85.98%-49.1M | 43.61%-123.1M | -177.58%-12.8M | 34.88%-52.1M | 40.78%-31.8M | 73.89%-26.4M |
-Change in receivables | -38.46%-12.6M | -105.41%-800K | 204.35%4.8M | -7.69%-2.8M | 17.37%-13.8M | -194.79%-9.1M | -9.20%14.8M | -124.47%-4.6M | 27.78%-2.6M | 23.74%-16.7M |
-Change in inventory | 184.06%57.5M | 82.58%-5.4M | 155.20%12.2M | 301.35%14.9M | 553.16%35.8M | 47.02%-68.4M | 15.99%-31M | 37.22%-22.1M | 70.98%-7.4M | 74.92%-7.9M |
-Change in prepaid assets | -11.29%-13.8M | -21.90%10.7M | -125.81%-7M | 213.79%18.2M | -23.96%-35.7M | 74.85%-12.4M | -27.13%13.7M | 91.95%-3.1M | 141.73%5.8M | -83.44%-28.8M |
-Change in payables and accrued expense | -572.73%-7.4M | 80.77%4.7M | 18.71%-11.3M | 86.40%23.3M | -947.83%-24.1M | -115.94%-1.1M | 153.06%2.6M | -178.00%-13.9M | 289.39%12.5M | -109.83%-2.3M |
-Change in other current liabilities | 127.37%17.3M | 150.81%12.5M | 168.79%10.8M | 92.63%-3.2M | -113.66%-2.8M | -23.92%-63.2M | -166.67%-24.6M | 42.07%-15.7M | -10,750.00%-43.4M | 133.94%20.5M |
-Change in other working capital | -78.46%6.7M | 54.70%18.1M | -86.30%1M | -218.18%-3.9M | -196.59%-8.5M | 675.93%31.1M | 185.40%11.7M | 4.29%7.3M | 189.19%3.3M | 76.00%8.8M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1.42%357.5M | 79.29%96.1M | 14.37%79.6M | 37.25%135.6M | -64.60%46.2M | -23.42%352.5M | -37.24%53.6M | -20.91%69.6M | -44.12%98.8M | 18.53%130.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 13.70%-134.8M | 17.76%-35.2M | 17.29%-31.1M | -10.69%-38.3M | 26.70%-30.2M | 0.13%-156.2M | 9.89%-42.8M | 7.16%-37.6M | 1.14%-34.6M | -23.35%-41.2M |
Net PPE purchase and sale | 13.68%-135M | 17.52%-35.3M | 17.51%-31.1M | -10.69%-38.3M | 26.63%-30.3M | -3.30%-156.4M | 8.74%-42.8M | -4.43%-37.7M | 1.14%-34.6M | -23.65%-41.3M |
Net other investing changes | 0.00%200K | --100K | --0 | --0 | 0.00%100K | 104.00%200K | --0 | --100K | --0 | --100K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 13.70%-134.8M | 17.76%-35.2M | 17.29%-31.1M | -10.69%-38.3M | 26.70%-30.2M | 0.13%-156.2M | 9.89%-42.8M | 7.16%-37.6M | 1.14%-34.6M | -23.35%-41.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 43.97%-148.3M | 116.77%8.3M | -26.87%-71.3M | 74.59%-9.3M | 37.91%-76M | 63.67%-264.7M | 54.42%-49.5M | 71.93%-56.2M | -146.10%-36.6M | 75.48%-122.4M |
Net issuance payments of debt | -20.61%-138.7M | 120.23%8.7M | -25.13%-71.7M | -12.16%-8.3M | -823.29%-67.4M | -140.08%-115M | -473.33%-43M | -134.84%-57.3M | -104.25%-7.4M | -105.04%-7.3M |
Net common stock issuance | 92.50%-11M | -1,200.00%-1.3M | -200.00%-300K | 97.69%-700K | 92.51%-8.7M | 85.49%-146.7M | 99.90%-100K | 99.94%-100K | 65.65%-30.3M | 81.98%-116.2M |
Net other financing activities | 146.67%1.4M | 114.06%900K | -41.67%700K | -127.27%-300K | -90.91%100K | 28.57%-3M | -740.00%-6.4M | 500.00%1.2M | 117.19%1.1M | 10.00%1.1M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 43.97%-148.3M | 116.77%8.3M | -26.87%-71.3M | 74.59%-9.3M | 37.91%-76M | 63.67%-264.7M | 54.42%-49.5M | 71.93%-56.2M | -146.10%-36.6M | 75.48%-122.4M |
Net cash flow | ||||||||||
Beginning cash position | -15.42%516.3M | -4.57%516M | -7.22%547.3M | -20.19%461.8M | -15.42%516.3M | -42.09%610.4M | -21.30%540.7M | -30.30%589.9M | -6.72%578.6M | -42.09%610.4M |
Current changes in cash | 208.77%74.4M | 278.81%69.2M | 5.79%-22.8M | 218.84%88M | -81.27%-60M | 83.89%-68.4M | 45.26%-38.7M | 84.15%-24.2M | -87.52%27.6M | 92.17%-33.1M |
Effect of exchange rate changes | 118.68%4.8M | -27.97%10.3M | 66.00%-8.5M | 84.66%-2.5M | 323.08%5.5M | -35.98%-25.7M | 342.37%14.3M | -278.79%-25M | -439.58%-16.3M | 111.61%1.3M |
End cash Position | 15.34%595.5M | 15.34%595.5M | -4.57%516M | -7.22%547.3M | -20.19%461.8M | -15.42%516.3M | -15.42%516.3M | -21.30%540.7M | -30.30%589.9M | -6.72%578.6M |
Free cash flow | 13.46%222.5M | 462.96%60.8M | 52.04%48.5M | 51.56%97.3M | -82.17%15.9M | -36.52%196.1M | -71.95%10.8M | -38.54%31.9M | -54.72%64.2M | 16.30%89.2M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data