(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 | 105.84%254.41M | 9.37%85.44M | 59.53%68.1M | 68.49%64.45M | 202.67%36.41M | 91.18%123.6M | 92.34%78.12M | 717.06%42.69M | 413.09%38.25M | -250.96%-35.47M |
Net income from continuing operations | 4.88%-183.95M | 39.31%-27.87M | 44.68%-23.54M | -48.68%-94.47M | 7.97%-38.08M | 25.71%-193.38M | 40.75%-45.92M | 60.36%-42.55M | -78.93%-63.54M | -3.55%-41.38M |
Operating gains losses | --50.3M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 32.72%135.82M | 22.09%36.18M | 25.99%34.46M | 32.90%33.67M | 57.43%31.51M | 53.64%102.34M | 61.65%29.63M | 60.60%27.35M | 58.10%25.34M | 31.52%20.01M |
Deferred tax | 1,717.14%2.26M | 94.94%2.85M | -89.13%25K | 73.19%-493K | -2,100.00%-120K | -101.60%-140K | -92.46%1.46M | 105.66%230K | 63.96%-1.84M | 100.40%6K |
Other non cash items | 28.57%111.51M | 25.01%29.62M | 26.54%28M | 29.09%27.58M | 34.59%26.32M | 20.99%86.74M | -26.01%23.69M | 991.06%22.13M | -1.55%21.37M | -4.40%19.56M |
Change In working capital | -32.07%-104.73M | -281.78%-20.47M | -87.79%-36.12M | -2,544.40%-14.17M | 52.03%-33.96M | -2,439.12%-79.3M | -32.19%11.26M | -129.17%-19.23M | 95.79%-536K | -995.50%-70.79M |
-Change in receivables | -98.79%-116.11M | -113.79%-52.26M | -375.49%-28.05M | -210.80%-3.28M | -4.79%-32.51M | -52.15%-58.41M | -91.56%-24.45M | 38.25%-5.9M | 143.94%2.96M | -232.42%-31.03M |
-Change in prepaid assets | -187.30%-22.13M | -1,400.00%-5.01M | -35.61%-3.12M | -396.37%-5.06M | -31.87%-8.93M | -221.54%-7.7M | 89.29%-334K | -205.12%-2.3M | 182.15%1.71M | -1,203.42%-6.78M |
-Change in payables and accrued expense | 351.00%37.57M | 199.61%23.94M | 953.60%5.57M | -435.56%-4.23M | 152.13%12.28M | -124.39%-14.97M | -76.07%7.99M | -106.36%-653K | -10.19%1.26M | -244.57%-23.57M |
-Change in other current assets | 288.87%1.02M | 213.94%2.21M | -21.91%802K | -358.77%-1.18M | -854.12%-811K | -135.14%-539K | -2,790.28%-1.94M | 902.34%1.03M | 99.13%456K | -106.25%-85K |
-Change in other current liabilities | -19.23%-38.09M | -497.40%-8.05M | -19.65%-12.52M | -6.17%-11.04M | 33.44%-6.48M | -15.33%-31.94M | 83.02%-1.35M | 3.02%-10.46M | -150.17%-10.4M | -102.03%-9.73M |
-Change in other working capital | -3.67%33.01M | -40.33%18.7M | 226.67%1.2M | 205.23%10.62M | 533.59%2.49M | 281.60%34.26M | 350.36%31.34M | -152.67%-945K | 351.26%3.48M | -89.60%393K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 105.84%254.41M | 9.37%85.44M | 59.53%68.1M | 68.49%64.45M | 202.67%36.41M | 91.18%123.6M | 92.34%78.12M | 717.06%42.69M | 413.09%38.25M | -250.96%-35.47M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 21.00%-186.2M | -409.36%-101.65M | -105.02%-100.23M | 100.19%108K | 114.05%15.57M | 66.77%-235.7M | 94.38%-19.96M | 89.01%-48.89M | -231.97%-56.05M | -331.93%-110.81M |
Capital expenditure reported | -3.99%-20.55M | 9.47%-3.91M | -9.77%-5.93M | -2.72%-5.73M | -11.61%-4.97M | -33.93%-19.76M | -18.40%-4.32M | -35.08%-5.41M | -52.57%-5.58M | -29.26%-4.45M |
Net PPE purchase and sale | 20.34%-114.4M | 23.24%-30.82M | 34.86%-27.29M | -4.49%-38.75M | 28.35%-17.54M | -54.44%-143.61M | -41.68%-40.15M | -45.41%-41.9M | -173.24%-37.08M | -9.94%-24.48M |
Net business purchase and sale | 93.10%-6.08M | ---6.08M | --0 | --0 | --0 | -1,473.36%-88.19M | --0 | ---1.25M | ---82.56M | ---4.38M |
Net investment purchase and sale | -386.05%-45.25M | -348.40%-60.85M | -19,666.96%-67.01M | -35.54%44.58M | 149.08%38.03M | 102.65%15.82M | 107.72%24.5M | 99.92%-339K | 15.85%69.16M | -205.51%-77.49M |
Net other investing changes | 105.56%74K | -18.18%9K | --6K | -52.17%11K | 2,300.00%48K | -32.08%36K | --11K | --0 | 283.33%23K | -95.45%2K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 21.00%-186.2M | -409.36%-101.65M | -105.02%-100.23M | 100.19%108K | 114.05%15.57M | 66.77%-235.7M | 94.38%-19.96M | 89.01%-48.89M | -231.97%-56.05M | -331.93%-110.81M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -3,127.97%-192.19M | 22.09%9.79M | -2,505.14%-34.61M | -1,613.17%-168.61M | 108.75%1.25M | -99.25%6.35M | -17.96%8.02M | -99.82%1.44M | 9.78%11.14M | -293.17%-14.25M |
Net issuance payments of debt | -1,153.09%-207.65M | --0 | ---35.4M | ---172.25M | --0 | -101.80%-16.57M | --0 | --0 | --0 | ---16.57M |
Net common stock issuance | -1,033.33%-34K | --0 | --0 | ---34K | --0 | 98.41%-3K | --0 | --0 | --0 | 98.00%-3K |
Proceeds from stock option exercised by employees | 33.58%33.93M | 41.94%12.1M | 100.98%4.33M | 21.83%14.2M | 7.72%3.31M | -30.37%25.4M | -31.32%8.53M | -59.27%2.15M | 8.67%11.66M | -61.93%3.07M |
Net other financing activities | -642.49%-18.44M | -356.52%-2.31M | -395.79%-3.54M | -1,941.28%-10.53M | -175.13%-2.06M | 97.78%-2.48M | 80.82%-506K | 99.34%-713K | 7.86%-516K | -41.13%-748K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -3,127.97%-192.19M | 22.09%9.79M | -2,505.14%-34.61M | -1,613.17%-168.61M | 108.75%1.25M | -99.25%6.35M | -17.96%8.02M | -99.82%1.44M | 9.78%11.14M | -293.17%-14.25M |
Net cash flow | ||||||||||
Beginning cash position | -32.95%215.2M | -34.48%97.64M | 6.89%164.38M | 67.32%268.43M | -32.95%215.2M | 171.66%320.96M | -76.17%149.02M | -40.13%153.78M | -18.48%160.43M | 171.66%320.96M |
Current changes in cash | -17.23%-123.98M | -109.69%-6.42M | -1,302.08%-66.74M | -1,463.77%-104.05M | 133.16%53.23M | -152.14%-105.75M | 121.74%66.19M | -101.29%-4.76M | -111.08%-6.65M | -304.10%-160.53M |
End cash Position | -57.61%91.22M | -57.61%91.22M | -34.48%97.64M | 6.89%164.38M | 67.32%268.43M | -32.95%215.2M | -32.95%215.2M | -76.17%149.02M | -40.13%153.78M | -18.48%160.43M |
Free cash flow | 400.39%119.46M | 50.67%50.72M | 855.85%34.88M | 552.42%19.97M | 121.59%13.9M | 7.71%-39.77M | 289.76%33.66M | 88.39%-4.61M | 54.84%-4.41M | -2,802.25%-64.4M |
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