(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | (Q1)Apr 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 32.27%120.08M | -3.99%38.99M | 202.47%44.64M | 8.88%26.2M | -9.71%10.25M | -4.06%90.78M | 41.44%40.61M | 6.20%14.76M | -16.30%24.06M | 11.35M |
Net income from continuing operations | -1.58%72.88M | -18.03%12.51M | -5.63%21.22M | 19.45%20.88M | -2.95%18.27M | 47.13%74.05M | 10.96%15.26M | 65.33%22.49M | 49.85%17.48M | --18.82M |
Operating gains losses | 342.62%148K | ---- | ---- | ---- | ---- | -193.85%-61K | ---- | ---- | ---- | ---- |
Depreciation and amortization | -12.31%46.61M | -5.03%11.55M | -13.29%11.4M | -13.57%11.94M | -16.47%11.73M | 22.50%53.16M | -4.87%12.16M | 20.71%13.14M | 39.86%13.81M | --14.04M |
Deferred tax | 21.06%-14.73M | 40.44%-2.4M | 9.00%-4.66M | 9.03%-3.97M | 28.11%-3.7M | -372.85%-18.65M | -356.98%-4.03M | -116.66%-5.12M | -1,722.30%-4.36M | ---5.14M |
Other non cash items | 68.36%1.56M | -40.53%270K | 155.98%295K | -80.33%474K | 136.85%520K | -63.77%926K | -66.17%454K | -199.06%-527K | 795.91%2.41M | ---1.41M |
Change In working capital | 52.33%-21.33M | -20.36%8.34M | 127.34%6.05M | 3.23%-10.61M | -13.43%-25.11M | -65.64%-44.74M | 347.98%10.48M | -23.31%-22.11M | -4,236.98%-10.96M | ---22.14M |
-Change in receivables | 99.45%-127K | -44.24%6.24M | 101.15%193K | 58.01%-3.64M | 67.37%-2.92M | 8.32%-23.25M | 387.35%11.2M | -186.10%-16.82M | -3,599.19%-8.68M | ---8.95M |
-Change in inventory | 123.41%11.37M | 388.07%5.75M | 134.06%4.44M | 106.05%1.13M | 100.35%52K | -154.47%-48.55M | 72.04%-2M | -107.10%-13.04M | -194.00%-18.58M | ---14.93M |
-Change in prepaid assets | 187.10%709K | 238.47%4.15M | -251.28%-3.28M | 78.57%-1.1M | -76.73%940K | 73.89%-814K | -68.75%1.23M | 59.27%-934K | -988.16%-5.15M | --4.04M |
-Change in payables and accrued expense | -167.43%-20.45M | 358.09%4.31M | -49.89%4.52M | -134.25%-6.99M | -58,571.05%-22.3M | 23.73%30.33M | -81.22%940K | 454.32%9.03M | 145.41%20.4M | ---38K |
-Change in other working capital | -420.63%-12.82M | -1,255.66%-12.11M | 148.28%168K | -99.90%1K | 60.83%-886K | 38.04%-2.46M | 57.96%-893K | 62.01%-348K | 169.15%1.04M | ---2.26M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 32.27%120.08M | -3.99%38.99M | 202.47%44.64M | 8.88%26.2M | -9.71%10.25M | -4.06%90.78M | 41.44%40.61M | 6.20%14.76M | -16.30%24.06M | --11.35M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 53.24%-19.89M | -44.46%-6.15M | 73.53%-6.8M | 42.61%-3.33M | 46.93%-3.62M | 86.13%-42.54M | 6.70%-4.26M | 91.19%-25.67M | -7.81%-5.8M | -6.82M |
Net PPE purchase and sale | 5.17%-19.89M | -10.02%-6.15M | -107.04%-6.8M | 42.61%-3.33M | 42.61%-3.62M | 4.55%-20.98M | 22.53%-5.59M | 46.34%-3.28M | -7.81%-5.8M | ---6.31M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 92.43%-21.57M | --0 | 92.15%-22.39M | --0 | --820K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1.47M | --1.47M | ---1.33M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 53.24%-19.89M | -44.46%-6.15M | 73.53%-6.8M | 42.61%-3.33M | 46.93%-3.62M | 86.13%-42.54M | 6.70%-4.26M | 91.19%-25.67M | -7.81%-5.8M | ---6.82M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -62.67%-97.85M | 78.41%-5.07M | -4,244.82%-51.96M | -17.17%-15.75M | -13.79%-25.07M | -129.38%-60.15M | -146.25%-23.49M | -100.49%-1.2M | -339.49%-13.44M | -22.03M |
Net issuance payments of debt | -893.18%-86.55M | 78.79%-4.51M | -214.60%-51.55M | -1,173.18%-15.19M | -31.52%-15.31M | -95.43%10.91M | -154.50%-21.24M | -82.61%44.98M | 12.34%-1.19M | ---11.64M |
Net common stock issuance | --0 | --0 | --0 | ---- | ---- | ---10M | --0 | --0 | ---- | ---- |
Net other financing activities | 81.49%-11.3M | 74.86%-565K | 99.10%-415K | 74.94%-564K | 6.08%-9.76M | -78.96%-61.07M | -88.51%-2.25M | -272.83%-46.18M | -32.57%-2.25M | ---10.39M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -62.67%-97.85M | 78.41%-5.07M | -4,244.82%-51.96M | -17.17%-15.75M | -13.79%-25.07M | -129.38%-60.15M | -146.25%-23.49M | -100.49%-1.2M | -339.49%-13.44M | ---22.03M |
Net cash flow | ||||||||||
Beginning cash position | -14.73%100.11M | -10.19%75.96M | -9.11%91.33M | -16.32%82.68M | -14.73%100.11M | -6.13%117.39M | -17.40%84.58M | -24.93%100.49M | -12.99%98.81M | --117.39M |
Current changes in cash | 119.55%2.33M | 115.80%27.77M | -16.64%-14.12M | 47.62%7.12M | -5.36%-18.44M | -62.65%-11.92M | -11.93%12.87M | 61.10%-12.1M | -76.26%4.82M | ---17.5M |
Effect of exchange rate changes | 148.70%2.62M | -50.34%1.32M | 67.12%-1.25M | 148.95%1.54M | 193.27%1.01M | -1,503.58%-5.37M | 588.08%2.66M | -1,009.33%-3.81M | -14,842.86%-3.14M | ---1.09M |
End cash Position | 4.94%105.05M | 4.94%105.05M | -10.19%75.96M | -9.11%91.33M | -16.32%82.68M | -14.73%100.11M | -14.73%100.11M | -17.40%84.58M | -24.93%100.49M | --98.81M |
Free cash flow | 43.71%100.11M | -6.05%32.77M | 192.31%37.85M | 36.17%22.87M | 31.47%6.63M | -3.84%69.67M | 63.81%34.88M | 29.70%12.95M | -28.13%16.8M | --5.04M |
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