(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 | 28.48%350.97M | 15.95%104.31M | 48.25%89.05M | 87.06%76.54M | -1.41%81.07M | 14.43%273.17M | -5.48%89.97M | 40.82%60.06M | 7.15%40.92M | 31.14%82.23M |
Net income from continuing operations | -56.36%-176.3M | 13.00%-13.6M | 82.61%-5.46M | -111.04%-118.95M | -309.83%-38.28M | -44.85%-112.75M | 4.49%-15.64M | -128.69%-31.41M | -129.37%-56.36M | 59.67%-9.34M |
Operating gains losses | 89.31%-341K | 96.41%1.04M | 16.13%-1.26M | -81.82%236K | 89.82%-358K | -445.72%-3.19M | -31.03%529K | 31.51%-1.5M | 11,900.00%1.3M | -249.26%-3.52M |
Depreciation and amortization | 24.98%72.67M | 23.45%19.17M | 31.79%20.51M | 15.17%16.43M | 29.47%16.57M | 28.77%58.15M | 29.69%15.53M | 35.89%15.56M | 35.50%14.27M | 14.19%12.8M |
Deferred tax | 345.43%5.21M | 117.29%265K | 173.82%141K | 3,228.29%4.76M | 119.11%47K | 26.04%-2.12M | 0.97%-1.53M | 4.98%-191K | -33.33%-152K | 75.55%-246K |
Other non cash items | 470.75%26.34M | -84.40%-9.86M | -316.72%-10.94M | 23,381.78%52.38M | -580.13%-5.24M | -143.16%-7.11M | -212.50%-5.35M | 70.27%-2.63M | -105.69%-225K | 139.04%1.09M |
Change In working capital | -118.11%-10.59M | -158.88%-8.12M | -367.64%-21.45M | -778.41%-6.32M | -29.21%25.3M | -46.60%58.48M | -72.24%13.8M | -28.21%8.02M | -81.29%931K | -18.17%35.74M |
-Change in receivables | 22.12%-57.62M | -31.47%-70.8M | -46.01%-8.45M | 49.78%-8.99M | 761.91%30.62M | -116.92%-73.99M | -69.03%-53.85M | 48.31%-5.79M | -137.70%-17.9M | -78.44%3.55M |
-Change in prepaid assets | -685.84%-47.05M | -483.34%-11.03M | -12.46%11.42M | -50.29%-27.03M | -419.91%-20.42M | -455.90%-5.99M | -52.64%2.88M | 2,294.13%13.05M | -72.77%-17.98M | -244.64%-3.93M |
-Change in payables and accrued expense | 44.21%73.04M | 41.65%33.34M | 146.29%2.28M | 45.94%31.07M | -41.00%6.35M | 6.41%50.65M | 10.15%23.54M | -141.22%-4.93M | 76.01%21.29M | 396.08%10.76M |
-Change in other current assets | -1.21%29.17M | -40.17%5.93M | -63.21%2.27M | 80.50%12.49M | 29.95%8.48M | -6.01%29.53M | 121.68%9.91M | -26.50%6.18M | -15.55%6.92M | -36.95%6.53M |
-Change in other current liabilities | -74.68%-36.89M | -21.86%-7.96M | -235.93%-10.95M | 9.50%-8.16M | -324.03%-9.83M | 28.36%-21.12M | -113.65%-6.53M | 59.51%-3.26M | 0.99%-9.01M | 75.00%-2.32M |
-Change in other working capital | -63.79%28.75M | 11.97%42.38M | -750.78%-18.03M | -132.36%-5.7M | -52.23%10.1M | -16.57%79.39M | -28.18%37.85M | -70.80%2.77M | 50.21%17.62M | -0.43%21.14M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 28.48%350.97M | 15.95%104.31M | 48.25%89.05M | 87.06%76.54M | -1.41%81.07M | 14.43%273.17M | -5.48%89.97M | 40.82%60.06M | 7.15%40.92M | 31.14%82.23M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -4.73%-334.77M | -145.49%-266.45M | 57.26%-15.01M | 137.53%45.4M | -79.36%-98.71M | -78.07%-319.66M | -1,007.07%-108.54M | 40.46%-35.11M | -29.95%-120.98M | -211.89%-55.04M |
Capital expenditure reported | -49.67%-66.37M | -31.47%-17.08M | -54.94%-17.69M | -61.36%-16.47M | -55.54%-15.12M | -33.82%-44.35M | -73.24%-13M | -23.89%-11.42M | -12.43%-10.21M | -32.43%-9.72M |
Net PPE purchase and sale | 9.91%-33.72M | -43.78%-8.69M | 17.31%-10.84M | -30.57%-10.88M | 66.70%-3.31M | -30.29%-37.43M | 46.66%-6.04M | -97.08%-13.11M | -22.91%-8.33M | -150.57%-9.94M |
Net intangibles purchase and sale | 98.36%-164K | ---164K | --0 | ---- | ---- | ---10M | --0 | --0 | ---- | ---- |
Net business purchase and sale | -4,476.32%-144.15M | -11,252.32%-141.9M | -36.36%-2.25M | ---- | ---- | 84.18%-3.15M | ---1.25M | ---1.65M | ---- | ---- |
Net investment purchase and sale | 59.79%-90.36M | -11.74%-98.61M | 276.77%15.78M | 178.92%72.75M | -126.94%-80.28M | -129.95%-224.74M | -1,077.95%-88.25M | 79.28%-8.93M | -20.59%-92.19M | -376.79%-35.37M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -4.73%-334.77M | -145.49%-266.45M | 57.26%-15.01M | 137.53%45.4M | -79.36%-98.71M | -78.07%-319.66M | -1,007.07%-108.54M | 40.46%-35.11M | -29.95%-120.98M | -211.89%-55.04M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 398.26%37.01M | -22.76%6.65M | 26.64%9.92M | 169.81%10.39M | 71.05%10.06M | 114.43%7.43M | 47.53%8.61M | 125.61%7.83M | -202.15%-14.89M | 126.97%5.88M |
Net issuance payments of debt | 99.98%-13K | ---13K | --0 | --0 | --0 | 9.05%-81.43M | --0 | -72.71%-60.48M | -103.22%-19.32M | 95.49%-1.62M |
Proceeds from stock option exercised by employees | 19.65%47.74M | -3.68%9.8M | 33.59%13.38M | 69.44%13.3M | -5.05%11.25M | -14.22%39.9M | -17.82%10.18M | 8.24%10.02M | -8.00%7.85M | -27.46%11.85M |
Net other financing activities | -121.88%-10.71M | -99.94%-3.14M | -105.95%-3.47M | 14.84%-2.9M | 72.49%-1.2M | 679.10%48.96M | -161.77%-1.57M | 1,311.66%58.29M | 13.61%-3.41M | -94.29%-4.35M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 398.26%37.01M | -22.76%6.65M | 26.64%9.92M | 169.81%10.39M | 71.05%10.06M | 114.43%7.43M | 47.53%8.61M | 125.61%7.83M | -202.15%-14.89M | 126.97%5.88M |
Net cash flow | ||||||||||
Beginning cash position | -12.07%334.18M | 60.96%538.7M | 49.14%460.37M | -20.21%328.31M | -12.07%334.18M | -0.29%380.04M | 14.87%334.69M | -9.57%308.69M | 2.73%411.46M | -0.29%380.04M |
Current changes in cash | 236.26%53.22M | -1,460.34%-155.49M | 156.09%83.96M | 239.38%132.33M | -122.94%-7.59M | -603.88%-39.06M | -110.92%-9.97M | 169.92%32.78M | -58.69%-94.94M | 42.22%33.07M |
Effect of exchange rate changes | 168.26%4.65M | -6.58%8.83M | 17.09%-5.63M | 96.50%-274K | 204.43%1.72M | 23.14%-6.81M | 472.86%9.45M | -117.81%-6.79M | -1,271.41%-7.83M | 57.47%-1.65M |
End cash Position | 17.32%392.04M | 17.32%392.04M | 60.96%538.7M | 49.14%460.37M | -20.21%328.31M | -12.07%334.18M | -12.07%334.18M | 14.87%334.69M | -9.57%308.69M | 2.73%411.46M |
Free cash flow | 38.21%250.72M | 10.50%78.38M | 70.30%60.51M | 297.37%49.19M | 0.12%62.64M | 2.57%181.4M | -7.11%70.93M | 32.67%35.53M | -44.57%12.38M | 21.74%62.56M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data