(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 | 95.08%687.28M | 110.04%490.71M | 151.41%294.48M | 91.12%-11.54M | -165.67%-86.37M | -55.58%352.3M | -20.53%233.63M | -21.79%117.13M | -241.01%-129.98M | -48.86%131.52M |
Net income from continuing operations | -239.57%-47.3M | -64.66%1.19M | -68.91%15.31M | 3.07%16.75M | -130.40%-80.55M | -89.75%33.89M | -95.59%3.37M | -56.23%49.22M | -78.55%16.26M | -152.88%-34.96M |
Operating gains losses | 23.97%-52.11M | 64.73%-9.59M | 36.46%-12.27M | -4.69%-13.28M | -81.59%-16.97M | 1.35%-68.53M | 22.70%-27.19M | -43.65%-19.31M | -9.93%-12.68M | -0.37%-9.35M |
Depreciation and amortization | 18.93%603.16M | -6.67%151.59M | 31.88%157.3M | 26.51%145.08M | 34.67%149.19M | 19.94%507.15M | 52.98%162.42M | 0.47%119.27M | 6.75%114.68M | 22.40%110.78M |
Deferred tax | -1,575.16%-140.86M | -434.79%-63.08M | -127.56%-35.23M | -357.21%-11.69M | -1,973.89%-30.86M | -81.61%9.55M | -63.41%18.84M | -861.58%-15.48M | -75.10%4.54M | 108.30%1.65M |
Other non cash items | 65.03%14.71M | 37.78%6.53M | 127.62%4.93M | -85.54%301K | 4,200.00%2.95M | 197.41%8.92M | 244.69%4.74M | 445.34%2.17M | 240.87%2.08M | 98.50%-72K |
Change In working capital | 266.34%276.33M | 528.38%395.06M | 743.45%157.21M | 39.89%-157.29M | -307.69%-118.65M | -501.26%-166.12M | -31.09%62.87M | 68.05%-24.43M | -155.77%-261.69M | -55.70%57.13M |
-Change in receivables | 96.92%-9.18M | 230.28%353.61M | -51.10%-203.49M | 34.85%-187.37M | 63.62%28.07M | -250.19%-298.05M | -70.87%107.07M | 13.46%-134.68M | -1,421.93%-287.6M | 148.75%17.16M |
-Change in inventory | 260.88%33.02M | -45.86%8.45M | 228.18%20.88M | 186.21%9.37M | 36.83%-5.67M | -302.26%-20.52M | 957.06%15.61M | -339.46%-16.29M | -340.57%-10.86M | -1,479.42%-8.98M |
-Change in payables and accrued expense | -13.65%165.89M | 160.07%61.14M | 59.30%309.21M | -90.31%8.26M | -1,563.26%-212.71M | 283.88%192.12M | 57.41%-101.78M | 162.18%194.1M | 191.74%85.26M | -90.52%14.54M |
-Change in other current assets | 9.39%75.05M | -103.44%-1.19M | 13.03%37.91M | 104.86%1.74M | 0.88%36.59M | 291.43%68.6M | 228.70%34.54M | 624.54%33.54M | -767.30%-35.75M | 555.57%36.27M |
-Change in other current liabilities | 45.09%-37.83M | 72.14%-5.35M | 72.63%-12.87M | -72.30%-25.2M | -53.27%5.58M | -83.82%-68.9M | 28.09%-19.22M | -1,124.62%-47M | -43.25%-14.62M | 262.86%11.95M |
-Change in other working capital | 225.43%49.38M | -181.01%-21.59M | 110.30%5.57M | 1,802.97%35.91M | 313.70%29.5M | -471.33%-39.37M | 47.42%26.66M | -733.48%-54.11M | 106.13%1.89M | -193.37%-13.8M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 95.08%687.28M | 110.04%490.71M | 151.41%294.48M | 91.12%-11.54M | -165.67%-86.37M | -55.58%352.3M | -20.53%233.63M | -21.79%117.13M | -241.01%-129.98M | -48.86%131.52M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 78.32%-178.06M | 98.90%-6.38M | -39.45%-30.22M | 56.20%-51.97M | 11.72%-89.49M | 39.49%-821.18M | 9.52%-579.49M | 46.59%-21.67M | 78.09%-118.66M | 24.70%-101.36M |
Capital expenditure reported | 26.74%-192.94M | 28.89%-35.57M | -63.30%-38.3M | 47.77%-55.72M | 23.85%-63.35M | -54.85%-263.35M | -32.63%-50.03M | 33.59%-23.46M | -117.84%-106.68M | -73.11%-83.19M |
Net PPE purchase and sale | 3.24%84.11M | -17.80%28.17M | -54.65%13.37M | 72.81%22.62M | 330.80%19.95M | 24.79%81.47M | -13.93%34.28M | 135.69%29.47M | 89.05%13.09M | -23.28%4.63M |
Net business purchase and sale | 89.09%-69.39M | 99.90%-571K | 81.67%-4.94M | 24.68%-17.37M | -112.94%-46.51M | 48.92%-635.76M | 11.85%-563.92M | -69.90%-26.93M | 95.39%-23.07M | 75.36%-21.84M |
Net investment purchase and sale | 58.84%-1.47M | --0 | 64.12%-272K | 29.08%-1.42M | 122.92%220K | 62.06%-3.58M | 104.92%142K | 17.07%-758K | -8.55%-2.01M | 74.69%-960K |
Net other investing changes | 3,695.35%1.63M | --1.59M | ---78K | ---81K | --200K | -97.39%43K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 78.32%-178.06M | 98.90%-6.38M | -39.45%-30.22M | 56.20%-51.97M | 11.72%-89.49M | 39.49%-821.18M | 9.52%-579.49M | 46.59%-21.67M | 78.09%-118.66M | 24.70%-101.36M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -172.99%-351M | -127.31%-169.41M | -24.13%-169.43M | -73.37%41.29M | 66.18%-53.44M | -4.19%480.9M | 32.71%620.38M | -28.32%-136.49M | -10.92%155.03M | -376.08%-158.02M |
Net issuance payments of debt | -146.60%-299.37M | -126.65%-166.6M | -36.39%-154.16M | -79.62%51.64M | 75.46%-30.24M | 20.66%642.39M | 35.63%625.23M | -7.31%-113.03M | 23.19%253.38M | -325.71%-123.18M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | ---81.29M | --0 | --0 | ---67.5M | ---13.79M |
Proceeds from stock option exercised by employees | -152.07%-10.33M | 0.00%-37K | 0.00%-37K | 10,282.14%2.85M | -228.00%-13.11M | 31.97%-4.1M | 98.34%-37K | -76.19%-37K | -33.33%-28K | -6.47%-4M |
Net other financing activities | 45.73%-41.3M | 42.54%-2.77M | 34.97%-15.23M | 57.16%-13.2M | 40.75%-10.1M | -211.77%-76.11M | -155.21%-4.82M | -2,198.63%-23.42M | 2.55%-30.82M | -3,295.62%-17.05M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -172.99%-351M | -127.31%-169.41M | -24.13%-169.43M | -73.37%41.29M | 66.18%-53.44M | -4.19%480.9M | 32.71%620.38M | -28.32%-136.49M | -10.92%155.03M | -376.08%-158.02M |
Net cash flow | ||||||||||
Beginning cash position | 2.73%370.59M | 123.85%214.17M | -13.69%119.91M | -39.28%141.56M | 2.73%370.59M | -14.74%360.74M | -60.12%95.68M | -41.45%138.93M | -54.50%233.13M | -14.74%360.74M |
Current changes in cash | 1,217.28%158.22M | 14.72%314.92M | 331.08%94.83M | 76.26%-22.23M | -79.34%-229.3M | 119.32%12.01M | 126.91%274.51M | -1,565.08%-41.04M | 66.00%-93.61M | -243.08%-127.86M |
Effect of exchange rate changes | 134.85%751K | 16.58%471K | 74.82%-558K | 195.33%571K | 4.30%267K | -849.34%-2.16M | 343.37%404K | -1,397.30%-2.22M | -476.73%-599K | 455.56%256K |
End cash Position | 42.90%529.56M | 42.90%529.56M | 123.85%214.17M | -13.69%119.91M | -39.28%141.56M | 2.73%370.59M | 2.73%370.59M | -60.12%95.68M | -41.45%138.93M | -54.50%233.13M |
Free cash flow | 455.78%494.34M | 147.90%455.13M | 173.48%256.18M | 71.58%-67.26M | -409.80%-149.72M | -85.72%88.95M | -28.35%183.6M | -18.14%93.68M | -647.73%-236.66M | -76.89%48.33M |
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