(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 | -48.09%455.9M | -171.74%-84.8M | -32.94%217M | -16.78%176M | -34.33%147.7M | -2.00%878.2M | 0.94%118.2M | 17.93%323.6M | -34.74%211.5M | 24.60%224.9M |
Net income from continuing operations | -321.65%-491.4M | -1,825.00%-358.8M | -688.56%-725.1M | 199.23%78.1M | 896.90%514.4M | -47.28%221.7M | -53.57%20.8M | 43.09%123.2M | -86.86%26.1M | -43.23%51.6M |
Operating gains losses | 357.17%449.4M | 87.80%7.7M | 6,373.10%938.6M | -112.47%-5.2M | -1,393.95%-491.7M | 414.66%98.3M | -87.03%4.1M | 22.88%14.5M | 595.00%41.7M | 225.41%38M |
Depreciation and amortization | -23.33%435.1M | -26.01%111.2M | -28.85%105.8M | -26.41%110.6M | -9.05%107.5M | 64.73%567.5M | 54.00%150.3M | 77.66%148.7M | 83.52%150.3M | 45.39%118.2M |
Deferred tax | 78.30%-32.7M | -717.39%-37.6M | 42.54%-106.7M | 85.63%31M | 251.97%80.6M | -3,248.89%-150.7M | 80.75%-4.6M | -7,637.50%-185.7M | 23.70%16.7M | 175.90%22.9M |
Other non cash items | 113.12%269.6M | 229.53%98.2M | 118.83%86M | 124.53%71.4M | -45.31%14M | -25.94%126.5M | -42.14%29.8M | 42.39%39.3M | -31.32%31.8M | -43.61%25.6M |
Change In working capital | -142.01%-390.6M | 53.49%-50.6M | -278.59%-116.8M | -86.21%-129.6M | -93.39%-93.6M | -80.54%-161.4M | -11.36%-108.8M | 10.66%65.4M | -120.95%-69.6M | -150.78%-48.4M |
-Change in receivables | 7.88%-74.8M | 27.91%-65.1M | -1,307.14%-16.9M | 48.60%-23.9M | -42.62%31.1M | 1.34%-81.2M | -261.20%-90.3M | 109.21%1.4M | -4,550.00%-46.5M | 231.87%54.2M |
-Change in inventory | ---- | ---- | -50.00%-300K | -366.67%-1.4M | 420.00%1.6M | ---- | ---- | ---200K | ---300K | ---500K |
-Change in prepaid assets | -175.10%-66.3M | -7,633.33%-46.4M | -72.22%2M | -36.05%5.5M | 30.28%-27.4M | 25.39%-24.1M | 94.29%-600K | 3,500.00%7.2M | 32.31%8.6M | -37.89%-39.3M |
-Change in payables and accrued expense | 332.50%17.3M | 2,358.33%54.2M | -58.90%18M | 129.05%33.9M | -70.11%-88.8M | -96.30%4M | 89.29%-2.4M | -40.89%43.8M | 470.00%14.8M | -186.57%-52.2M |
-Change in other current assets | -727.27%-18.2M | 141.09%5.3M | -538.71%-13.6M | -577.78%-4.3M | -183.58%-5.6M | 89.86%-2.2M | 27.53%-12.9M | -31.11%3.1M | 113.24%900K | 518.75%6.7M |
-Change in other current liabilities | -132.86%-198.4M | 206.03%12.3M | -838.71%-45.8M | -94.95%-77.2M | -118.16%-87.7M | -19.50%-85.2M | 45.02%-11.6M | 12.73%6.2M | -46.13%-39.6M | -40.56%-40.2M |
-Change in other working capital | -283.88%-50.2M | -237.50%-11M | -1,643.59%-60.2M | -729.33%-62.2M | 263.32%83.2M | 167.65%27.3M | 988.89%8M | 139.00%3.9M | -933.33%-7.5M | 13.37%22.9M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -48.09%455.9M | -171.74%-84.8M | -32.94%217M | -16.78%176M | -34.33%147.7M | -2.00%878.2M | 0.94%118.2M | 17.93%323.6M | -34.74%211.5M | 24.60%224.9M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -187.16%-742.6M | -99.24%-156.6M | -85.67%-123.1M | -14.30%-84.7M | -855.05%-378.2M | 78.83%-258.6M | 91.75%-78.6M | 61.09%-66.3M | -3.20%-74.1M | -45.05%-39.6M |
Capital expenditure reported | -36.67%-360M | -106.23%-152.2M | -17.19%-75M | -16.00%-69.6M | 3.66%-63.2M | -7.91%-263.4M | 30.57%-73.8M | 12.57%-64M | -54.24%-60M | -155.25%-65.6M |
Net PPE purchase and sale | -89.80%500K | --300K | -66.67%100K | -87.50%100K | --0 | 226.67%4.9M | --0 | 0.00%300K | 100.00%800K | --3.8M |
Net intangibles purchase and sale | -143.33%-21.9M | 2.04%-4.8M | -145.45%-5.4M | ---- | ---- | 62.81%-9M | -36.11%-4.9M | -15.79%-2.2M | ---- | ---- |
Net business purchase and sale | ---365.5M | -153.33%-8M | -186.00%-42.9M | --0 | ---314.6M | --0 | 101.78%15M | 78.63%-15M | --0 | --0 |
Net investment purchase and sale | 153.33%8M | ---- | ---- | ---- | ---- | 42.31%-15M | ---- | ---- | ---- | ---- |
Net other investing changes | -115.48%-3.7M | 0.00%100K | -99.32%100K | 73.08%-3.5M | -101.80%-400K | 354.26%23.9M | --100K | 2,333.33%14.6M | -54.76%-13M | 1,487.50%22.2M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -187.16%-742.6M | -99.24%-156.6M | -85.67%-123.1M | -14.30%-84.7M | -855.05%-378.2M | 78.83%-258.6M | 91.75%-78.6M | 61.09%-66.3M | -3.20%-74.1M | -45.05%-39.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 69.21%-262.6M | 96.82%-4.7M | 80.78%-43.8M | 44.94%-131.1M | 65.30%-83M | -350.96%-853M | -318.70%-147.8M | -163.95%-227.9M | -476.51%-238.1M | -498.00%-239.2M |
Net issuance payments of debt | 37.77%-142.5M | 35.15%-40.4M | 25.42%-39.9M | 39.45%-31M | 49.68%-31.2M | -166.07%-229M | -72.58%-62.3M | -114.38%-53.5M | -47.55%-51.2M | -236.87%-62M |
Net common stock issuance | 75.08%-149.8M | --0 | --0 | 40.24%-99.8M | 71.44%-50M | ---601.1M | ---91M | ---168M | ---167M | ---175.1M |
Proceeds from stock option exercised by employees | -23.19%5.3M | -5.26%3.6M | 100.00%600K | --0 | -52.17%1.1M | -36.11%6.9M | 90.00%3.8M | 0.00%300K | -82.14%500K | -59.65%2.3M |
Net other financing activities | 181.88%24.4M | 1,788.24%32.1M | 32.84%-4.5M | 98.53%-300K | 34.09%-2.9M | -70.29%-29.8M | 241.67%1.7M | 58.13%-6.7M | -117.02%-20.4M | -148.35%-4.4M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 69.21%-262.6M | 96.82%-4.7M | 80.78%-43.8M | 44.94%-131.1M | 65.30%-83M | -350.96%-853M | -318.70%-147.8M | -163.95%-227.9M | -476.51%-238.1M | -498.00%-239.2M |
Net cash flow | ||||||||||
Beginning cash position | -12.55%1.64B | -23.44%1.34B | -25.10%1.29B | -27.01%1.33B | -12.55%1.64B | 0.52%1.88B | -36.38%1.75B | -24.83%1.72B | --1.83B | --1.88B |
Current changes in cash | -135.35%-549.3M | -127.45%-246.1M | 70.41%50.1M | 60.48%-39.8M | -481.63%-313.5M | -1,743.66%-233.4M | 87.57%-108.2M | -93.61%29.4M | ---100.7M | ---53.9M |
Effect of exchange rate changes | 84.00%-400K | -180.00%-1.4M | --0 | -266.67%-500K | 266.67%1.5M | 44.44%-2.5M | 88.89%-500K | ---1.4M | --300K | ---900K |
End cash Position | -33.43%1.09B | -33.43%1.09B | -23.44%1.34B | -25.10%1.29B | -27.01%1.33B | -12.55%1.64B | -12.55%1.64B | -36.38%1.75B | --1.72B | --1.83B |
Free cash flow | -87.78%74M | -712.15%-241.8M | -46.93%136.6M | -36.70%94.7M | -46.96%84.5M | -3.50%605.8M | 448.61%39.5M | 29.15%257.4M | -43.86%149.6M | 2.91%159.3M |
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