(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -7.11%575M | -22.48%212.48M | 36.86%156.02M | 1.14%619M | 74.93%274.09M | 114M | 26.97%612M | 156.69M | 223.7M | -23.73%482M |
Net income from continuing operations | -33.26%305M | -123.09%-38.38M | 36.95%129.11M | 46.01%457M | 272.94%166.23M | --94.27M | 152.42%313M | --44.57M | --124.44M | -79.44%124M |
Operating gains losses | 17.39%-133M | -9.18%-65.9M | -28.92%-27.83M | -45.05%-161M | -156.53%-60.36M | ---21.59M | -26.14%-111M | ---23.53M | ---63.86M | 16.98%-88M |
Depreciation and amortization | 25.94%267M | 48.24%120.7M | 12.48%54.51M | 3.41%212M | 26.67%81.42M | --48.46M | 0.00%205M | --64.28M | --53.67M | 10.22%205M |
Deferred tax | 156.45%318M | 193.18%259.62M | 2.83%-3.1M | 61.04%124M | 4,654.20%88.55M | ---3.19M | 120.00%77M | ---1.94M | --15.08M | 126.92%35M |
Other non cash items | 35.44%279M | 23.51%111.76M | 29.53%57.86M | 53.73%206M | 246.59%90.49M | --44.67M | 45.65%134M | --26.11M | --51.74M | 64.29%92M |
Change In working capital | 0.00%-132M | -173.32%-15.61M | 80.82%-9.67M | -256.76%-132M | 32.30%21.29M | ---50.39M | -208.33%-37M | --16.09M | --28.33M | -114.12%-12M |
-Change in receivables | 35.19%-151M | 18.61%-57.87M | -62.96%-30.04M | -468.29%-233M | -484.51%-71.1M | ---18.43M | -315.79%-41M | ---12.16M | --47.16M | -70.77%19M |
-Change in inventory | -66.67%-35M | 231.88%5.45M | 21.20%-21.73M | 47.50%-21M | 62.36%-4.13M | ---27.58M | -566.67%-40M | ---10.97M | --12.39M | 70.00%-6M |
-Change in payables and accrued expense | -49.21%64M | -52.77%45.8M | 1,613.64%44.22M | 157.14%126M | 137.95%96.98M | ---2.92M | 372.22%49M | --40.76M | ---28.79M | -137.50%-18M |
-Change in other working capital | -150.00%-10M | -1,836.16%-8.99M | -45.39%-2.12M | 20.00%-4M | 69.71%-464.15K | ---1.46M | 28.57%-5M | ---1.53M | ---2.42M | 12.50%-7M |
Cash from discontinued investing activities | 0 | 0 | -45.02%116M | 3.95M | -3.53M | 24.12%211M | ||||
Operating cash flow | -7.11%575M | -22.48%212.48M | 36.86%156.02M | -15.09%619M | 69.57%274.09M | --114M | 5.19%729M | --161.64M | --220.17M | -13.59%693M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 22.43%-446M | 50.29%-121.27M | -141.26%-174.2M | -86.69%-575M | -13.66%-243.94M | -72.2M | -82.25%-308M | -214.63M | -65.87M | 40.28%-169M |
Net PPE purchase and sale | -81.97%-757M | -146.45%-389.06M | -137.22%-167.82M | -102.93%-416M | -118.17%-157.86M | ---70.74M | -65.32%-205M | ---72.36M | ---64.13M | 67.71%-124M |
Net intangibles purchase and sale | 300.00%20M | 521.32%15.35M | 241.70%7.8M | -1,100.00%-10M | -515.39%-3.64M | --2.28M | 0.00%1M | ---591.87K | --5.35M | --1M |
Net business purchase and sale | 205.97%71M | 134.89%34.78M | -81.01%263.7K | -297.06%-67M | -156,236.63%-99.67M | --1.39M | 1,600.00%34M | --63.83K | ---6.34M | --2M |
Net investment purchase and sale | 319.42%226M | 1,275.39%219.53M | 32.03%-13.41M | 43.41%-103M | 109.34%15.96M | ---19.72M | -213.79%-182M | ---170.92M | ---15.43M | -150.00%-58M |
Net other investing changes | -154.55%-6M | -161.21%-1.86M | -109.84%-1.04M | -57.69%11M | -82.65%3.03M | --10.57M | 271.43%26M | --17.47M | ---- | 106.86%7M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 22.43%-446M | 50.29%-121.27M | -141.26%-174.2M | -21.31%-575M | -10.96%-243.94M | ---72.2M | -85.88%-474M | ---219.85M | ---150.3M | 30.89%-255M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -23.91%-57M | -282.63%-99.15M | 264.87%31.65M | 86.27%-46M | 23.61%-25.91M | -19.2M | 9.95%-335M | -33.92M | -106.92M | -21.97%-372M |
Net issuance payments of debt | 67.16%224M | -37.41%32.93M | 271.95%79.86M | 185.90%134M | 790.31%52.61M | --21.47M | -212.00%-156M | ---7.62M | ---64.55M | -47.06%-50M |
Net common stock issuance | --0 | --0 | --0 | 53.85%-18M | 27.69%-2.69M | ---1.65M | 62.50%-39M | ---3.73M | ---1.71M | 26.24%-104M |
Cash dividends paid | ---1M | -395.17%-602.12K | --0 | --0 | --203.99K | --0 | --0 | --0 | --0 | -800.00%-9M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---19M |
Cash from discontinued financing activities | 0 | 0 | 90.41%-7M | 107.63K | 223.83K | 14.12%-73M | ||||
Financing cash flow | -23.91%-57M | -282.63%-99.15M | 264.87%31.65M | 86.55%-46M | 23.37%-25.91M | ---19.2M | 23.15%-342M | ---33.82M | ---106.7M | -14.10%-445M |
Net cash flow | ||||||||||
Beginning cash position | -3.64%106M | 89.29%183.53M | -11.61%89.93M | -21.99%110M | -44.13%96.96M | --101.75M | -37.33%141M | --173.55M | --124.94M | -6.64%225M |
Current changes in cash | 3,700.00%72M | -287.59%-7.95M | -40.38%13.47M | 97.70%-2M | 104.60%4.24M | --22.6M | -1,142.86%-87M | ---92.03M | ---36.83M | -116.28%-7M |
Effect of exchange rate changes | -250.00%-7M | -99.83%-56.9M | 201.24%22.68M | -150.00%-2M | -8,008.72%-28.47M | --7.53M | 116.00%4M | --360K | --1.14M | 57.63%-25M |
End cash Position | 61.32%171M | 61.32%171M | -4.39%126.09M | -3.64%106M | -3.64%106M | --131.87M | -21.99%110M | --110M | --173.55M | -37.33%141M |
Free cash flow | -206.40%-183M | -264.03%-177.36M | -127.93%-12.07M | -66.86%172M | 22.46%108.12M | --43.23M | -8.79%519M | --88.29M | --155.78M | 51.33%569M |
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 | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes |
No Data