(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 | 127.91%740.71M | 28.52%111.77M | 129.76%157.44M | 248.58%313.11M | 98.75%158.4M | 161.73%325.01M | 72.74%86.96M | 11.54%68.52M | 790.06%89.83M | 213.49%79.7M |
Net income from continuing operations | -284.47%-41.3M | 130.67%17.78M | -151.42%-6.43M | -198.73%-28.24M | -162.17%-24.42M | -89.90%22.39M | -238.16%-57.99M | -71.68%12.5M | -56.59%28.61M | -43.56%39.28M |
Operating gains losses | -46.23%-38.4M | 18.35%-7.56M | 23.84%-13.12M | ---10.02M | ---7.71M | -164.95%-26.26M | ---9.26M | ---17.23M | ---- | ---- |
Depreciation and amortization | 25.67%287.38M | -3.40%70.74M | 26.65%73.65M | -1.50%72.06M | 193.99%70.93M | 152.33%228.67M | 225.77%73.23M | 156.84%58.15M | 223.71%73.16M | 5.35%24.13M |
Deferred tax | 10.29%-23.65M | 75.02%-7.33M | -787.55%-9.56M | -469.28%-6.17M | -756.52%-591K | 11.35%-26.36M | -156.35%-29.35M | 119.88%1.39M | 130.77%1.67M | 98.82%-69K |
Other non cash items | 0.78%12.59M | 52.56%4.44M | 40.21%4.24M | -95.06%310K | 1,161.19%3.61M | -24.25%12.5M | 156.14%2.91M | -81.97%3.02M | 222.94%6.28M | -90.33%286K |
Change In working capital | 481.82%522.29M | -72.33%28.83M | 1,814.31%102.49M | 1,230.09%280.33M | 2,092.13%110.64M | 134.34%89.77M | 2,061.46%104.17M | 121.72%5.35M | 78.09%-24.81M | 104.27%5.05M |
-Change in receivables | 15,029.97%166.58M | 1,515.20%89.38M | -46.83%-13.01M | 191.03%84.96M | 140.56%5.24M | 150.02%1.1M | -107.69%-6.32M | 67.34%-8.86M | 357.51%29.19M | 71.87%-12.92M |
-Change in inventory | 34.69%224.34M | -113.10%-22.72M | 362.14%81.41M | 245.17%119.82M | -21.11%45.83M | 163.22%166.56M | 735.62%173.38M | 24.88%17.62M | 60.49%-82.54M | 164.99%58.1M |
-Change in payables and accrued expense | 127.05%31M | 8.53%-15.34M | -132.20%-5.82M | 50.53%29.08M | 431.30%23.08M | 284.78%13.65M | 85.70%-16.77M | 371.72%18.08M | -82.24%19.32M | -137.17%-6.97M |
-Change in other working capital | 209.64%100.37M | 51.22%-22.5M | 285.83%39.91M | 404.02%46.47M | 210.00%36.48M | -13,328.90%-91.54M | -610.58%-46.12M | -331.46%-21.48M | 643.31%9.22M | -1,890.70%-33.17M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 127.91%740.71M | 28.52%111.77M | 129.76%157.44M | 248.58%313.11M | 98.75%158.4M | 161.73%325.01M | 72.74%86.96M | 11.54%68.52M | 790.06%89.83M | 213.49%79.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 92.39%-137.25M | -18.75%-38.91M | -23.73%-32.67M | 80.08%-31.48M | 97.85%-34.18M | -3,264.68%-1.8B | -55.71%-32.77M | -89.63%-26.41M | -1,212.82%-158.06M | -23,880.00%-1.59B |
Net PPE purchase and sale | -8.74%-119.3M | -7.66%-32.46M | -28.69%-29.81M | 39.77%-28.18M | -200.27%-28.84M | -167.68%-109.71M | -106.80%-30.15M | -96.36%-23.17M | -389.37%-46.78M | -90.29%-9.61M |
Net intangibles purchase and sale | -100.45%-17.02M | -126.54%-5.93M | -18.67%-2.86M | -36.85%-2.89M | -294.97%-5.34M | 2.45%-8.49M | -3.68%-2.62M | -13.25%-2.41M | 14.74%-2.11M | 14.16%-1.35M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | ---1.68B | --0 | --0 | ---108.33M | ---1.58B |
Net other investing changes | 43.95%-936K | ---518K | --0 | ---- | ---- | 57.61%-1.67M | --0 | ---831K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 92.39%-137.25M | -18.75%-38.91M | -23.73%-32.67M | 80.08%-31.48M | 97.85%-34.18M | -3,264.68%-1.8B | -55.71%-32.77M | -89.63%-26.41M | -1,212.82%-158.06M | -23,880.00%-1.59B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -127.88%-417.33M | 19.32%-51.22M | -812.78%-183M | 33.42%-55.63M | -107.66%-127.49M | 1,256.26%1.5B | -417.95%-63.48M | 61.77%-20.05M | -635.44%-83.56M | 2,170.05%1.66B |
Net issuance payments of debt | -126.33%-416.69M | 19.19%-50.5M | -884.04%-191.89M | 24.05%-51.8M | -107.07%-122.5M | 2,043.15%1.58B | -408.13%-62.5M | 61.76%-19.5M | -356.39%-68.2M | 3,972.82%1.73B |
Cash dividends paid | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | 99.25%-637K | 27.45%-711K | 121.16%8.89M | -114.66%-3.83M | 92.72%-4.99M | -167.92%-85.4M | -106.26%-980K | -197.68%-42.03M | 370.85%26.12M | -188.17%-68.51M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -127.88%-417.33M | 19.32%-51.22M | -812.78%-183M | 33.42%-55.63M | -107.66%-127.49M | 1,256.26%1.5B | -417.95%-63.48M | 61.77%-20.05M | -635.44%-83.56M | 2,170.05%1.66B |
Net cash flow | ||||||||||
Beginning cash position | 19.64%86.19M | 168.39%250.16M | 323.26%309.1M | -63.52%83.19M | 19.64%86.19M | -46.44%72.04M | 66.20%93.21M | 18.27%73.03M | 222.17%228.02M | -46.44%72.04M |
Current changes in cash | 955.44%186.13M | 332.90%21.64M | -363.89%-58.23M | 248.88%226M | -102.09%-3.28M | 129.92%17.64M | -154.52%-9.29M | 547.70%22.07M | -1,506.17%-151.8M | 354.35%156.66M |
Effect of exchange rate changes | 117.59%613K | -50.24%1.13M | 62.34%-711K | 97.25%-88K | 142.45%284K | 1.55%-3.49M | 308.75%2.27M | -156.52%-1.89M | -858.91%-3.2M | 68.72%-669K |
End cash Position | 216.67%272.92M | 216.67%272.92M | 168.39%250.16M | 323.26%309.1M | -63.52%83.19M | 19.64%86.19M | 19.64%86.19M | 66.20%93.21M | 18.27%73.03M | 222.17%228.02M |
Free cash flow | 236.32%532.82M | 56.05%55.44M | 460.23%106.85M | 651.34%263.62M | 55.53%106.91M | 112.69%158.42M | 6.76%35.53M | -59.84%19.07M | 239.93%35.09M | 265.63%68.74M |
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