(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 | -24.90%1.98B | -16.42%611.2M | -43.48%566.6M | -7.13%390.8M | -14.56%408.9M | 47.76%2.63B | 16.71%731.3M | 123.30%1B | -13.77%420.8M | 478.6M |
Net income from continuing operations | 14.80%2.19B | -6.77%563.4M | 86.89%582.9M | 26.39%577.1M | -12.96%462.2M | 88.27%1.9B | 41.72%604.3M | 0.48%311.9M | 148.02%456.6M | --531M |
Operating gains losses | 127.68%25.6M | 106.66%4.3M | 115.57%2.6M | -42.59%3.1M | 193.98%15.6M | -592.02%-92.5M | -13,020.00%-64.6M | -103.66%-16.7M | -79.39%5.4M | ---16.6M |
Depreciation and amortization | 10.46%609.5M | 20.35%160.3M | 11.32%155.4M | 7.51%148.8M | 3.13%145M | -7.52%551.8M | -5.06%133.2M | -6.87%139.6M | -9.60%138.4M | --140.6M |
Deferred tax | -4,219.35%-127.7M | -127.62%-18.7M | -11.36%-79.4M | 11.08%-28.1M | -103.92%-1.5M | -95.03%3.1M | 195.63%67.7M | -261.31%-71.3M | -270.81%-31.6M | --38.3M |
Other non cash items | -40.54%6.6M | -289.47%-3.6M | 621.05%13.7M | -83.33%600K | -210.81%-4.1M | -72.04%11.1M | -86.33%1.9M | -81.19%1.9M | -66.36%3.6M | --3.7M |
Change In working capital | -244.53%-862.7M | -271.83%-132M | -142.80%-139.7M | -16.55%-342.3M | -0.44%-248.7M | -325.13%-250.4M | -671.74%-35.5M | 490.90%326.4M | -552.54%-293.7M | ---247.6M |
-Change in receivables | -135.98%-112.8M | 26.80%24.6M | -111.33%-31.4M | 71.21%-68.3M | 64.83%-37.7M | 64.93%-47.8M | 119.76%19.4M | 753.77%277.2M | -1,770.42%-237.2M | ---107.2M |
-Change in inventory | -110.54%-495.2M | 29.77%-26.9M | -871.77%-120.5M | -120.80%-149.7M | -69.75%-198.1M | -91.53%-235.2M | 25.34%-38.3M | 31.11%-12.4M | -489.57%-67.8M | ---116.7M |
-Change in payables and accrued expense | -300.67%-270.3M | -197.38%-59.5M | -257.14%-9.9M | -186.93%-99.8M | -112.84%-101.1M | -30.78%134.7M | -46.12%61.1M | 151.64%6.3M | 60.11%114.8M | ---47.5M |
-Change in other current assets | 100.63%700K | 79.16%-12.9M | 1,389.66%43.2M | -66.47%-84.4M | 6,950.00%54.8M | -382.53%-110.5M | -780.22%-61.9M | 108.17%2.9M | -692.19%-50.7M | ---800K |
-Change in other current liabilities | 77.38%14.9M | -262.66%-57.3M | -140.27%-21.1M | 213.45%59.9M | 35.77%33.4M | -70.53%8.4M | -170.54%-15.8M | 113.01%52.4M | -1,603.23%-52.8M | --24.6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -24.90%1.98B | -16.42%611.2M | -43.48%566.6M | -7.13%390.8M | -14.56%408.9M | 47.76%2.63B | 16.71%731.3M | 123.30%1B | -13.77%420.8M | --478.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -146.37%-1.74B | -171.65%-385.2M | -54.18%-407.2M | -125.46%-383.5M | -334.31%-562M | 22.92%-705.4M | 75.87%-141.8M | -76.66%-264.1M | -68.75%-170.1M | -129.4M |
Net PPE purchase and sale | -57.14%-1.54B | -20.68%-385.2M | -54.04%-419.9M | -57.65%-393.5M | -148.34%-336.5M | -104.37%-976.9M | -69.70%-319.2M | -143.61%-272.6M | -147.62%-249.6M | ---135.5M |
Net business purchase and sale | -190.64%-236.3M | -238.84%-236.3M | 9,745.83%236.3M | --0 | -2,350.48%-236.3M | 166.44%260.7M | 143.00%170.2M | -29.41%2.4M | --77.6M | --10.5M |
Net investment purchase and sale | 210.19%33.5M | --0 | 49.41%12.7M | 426.32%10M | 345.45%10.8M | 124.16%10.8M | 229.73%4.8M | 120.73%8.5M | --1.9M | ---4.4M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -146.37%-1.74B | -171.65%-385.2M | -54.18%-407.2M | -125.46%-383.5M | -334.31%-562M | 22.92%-705.4M | 75.87%-141.8M | -76.66%-264.1M | -68.75%-170.1M | ---129.4M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -85.54%-686.5M | -233.23%-432.2M | -26.78%-101.3M | 13.09%-89.6M | -10.65%-63.4M | 35.02%-370M | -151.36%-129.7M | -7,163.64%-79.9M | 69.55%-103.1M | -57.3M |
Net issuance payments of debt | 356.14%106.3M | -538.97%-124.6M | 58.14%-1.8M | -47.06%-20M | 6,263.41%252.7M | 91.41%-41.5M | 62.28%-19.5M | -4.88%-4.3M | 95.02%-13.6M | ---4.1M |
Net common stock issuance | -117.17%-564.2M | -223.14%-300.2M | -29.40%-99.9M | 33.00%-60.1M | ---104M | ---259.8M | ---92.9M | ---77.2M | ---89.7M | --0 |
Proceeds from stock option exercised by employees | 1,071.62%268.3M | 25.53%5.9M | 17.54%6.7M | 25.53%5.9M | 3,102.56%249.8M | -80.48%22.9M | -6.00%4.7M | -8.06%5.7M | -95.28%4.7M | --7.8M |
Net other financing activities | -442.47%-496.9M | 39.55%-13.3M | -53.66%-6.3M | -242.22%-15.4M | -657.21%-461.9M | 54.99%-91.6M | -348.98%-22M | -28.13%-4.1M | 97.27%-4.5M | ---61M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -85.54%-686.5M | -233.23%-432.2M | -26.78%-101.3M | 13.09%-89.6M | -10.65%-63.4M | 35.02%-370M | -151.36%-129.7M | -7,163.64%-79.9M | 69.55%-103.1M | ---57.3M |
Net cash flow | ||||||||||
Beginning cash position | 112.89%2.93B | 8.83%2.69B | 45.11%2.63B | 62.78%2.72B | 112.89%2.93B | 27.39%1.38B | 77.79%2.47B | 66.10%1.81B | 59.87%1.67B | --1.38B |
Current changes in cash | -128.69%-446.9M | -144.85%-206.2M | -91.18%58.1M | -155.76%-82.3M | -174.17%-216.5M | 423.60%1.56B | 3,749.21%459.8M | 120.72%658.4M | 203.70%147.6M | --291.9M |
Effect of exchange rate changes | 54.17%-1.1M | -50.00%400K | 16.67%-500K | 42.11%-1.1M | 114.29%100K | -84.62%-2.4M | 366.67%800K | -200.00%-600K | ---1.9M | ---700K |
End cash Position | -15.27%2.49B | -15.27%2.49B | 8.83%2.69B | 45.11%2.63B | 62.78%2.72B | 112.89%2.93B | 112.89%2.93B | 77.79%2.47B | 66.10%1.81B | --1.67B |
Free cash flow | -74.84%401.9M | 10.28%457M | -114.53%-102.7M | -113.49%-23.1M | -76.80%70.7M | 23.81%1.6B | -3.87%414.4M | 109.67%706.6M | -55.02%171.3M | --304.8M |
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