(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 | 73.21%925.8M | 39.15%549.8M | -84.33%28.1M | 15,013.33%223.7M | 423.44%124.2M | 86.37%534.5M | 160.96%395.1M | 1,024.23%179.3M | -101.52%-1.5M | -168.57%-38.4M |
Net income from continuing operations | -16.69%502.7M | -47.46%103.3M | -20.56%151.5M | -5.42%134.3M | 53.31%113.6M | 21.51%603.4M | 115.81%196.6M | 62.71%190.7M | -7.85%142M | -44.78%74.1M |
Depreciation and amortization | 11.21%258.9M | 14.47%72M | 18.15%66.4M | 2.80%58.7M | 9.19%61.8M | 7.58%232.8M | 16.05%62.9M | 2.93%56.2M | 18.96%57.1M | -5.03%56.6M |
Deferred tax | -77.51%-86.8M | 17.27%-50.3M | -122.05%-9.9M | 62.03%-16.1M | -211.70%-10.5M | -421.71%-48.9M | -3,100.00%-60.8M | 3,553.85%44.9M | -5,957.14%-42.4M | -50.79%9.4M |
Other non cash items | -171.15%-42.3M | -7.69%-7M | -295.24%-16.6M | -416.67%-9.3M | -203.23%-9.4M | -2,500.00%-15.6M | -227.45%-6.5M | -200.00%-4.2M | -5.88%-1.8M | -19.23%-3.1M |
Change In working capital | 178.61%235.9M | 123.57%419.2M | -40.55%-178.5M | 123.97%41.2M | 75.62%-46M | 44.03%-300.1M | 496.41%187.5M | 39.09%-127M | -46.67%-171.9M | -15.63%-188.7M |
-Change in receivables | 139.97%49M | 9,600.00%180.5M | -336.45%-182M | 146.87%31.4M | 259.17%19.1M | -6,911.11%-122.6M | 72.46%-1.9M | -64.82%-41.7M | -438.38%-67M | -184.51%-12M |
-Change in inventory | 129.43%115.1M | 419.46%267M | 11.11%-29.6M | 60.46%-74.7M | 78.39%-47.6M | 20.20%-391.1M | -51.92%51.4M | 86.64%-33.3M | -6.06%-188.9M | -29.82%-220.3M |
-Change in prepaid assets | -164.47%-20.1M | 4.52%-35.9M | -7.72%28.7M | 55.37%-10.8M | -109.09%-2.1M | 41.54%-7.6M | 15.70%-37.6M | 11.87%31.1M | -736.84%-24.2M | --23.1M |
-Change in payables and accrued expense | -63.86%73.3M | -127.81%-29.9M | 169.63%24.3M | 13.27%123.8M | -314.83%-44.9M | 752.09%202.8M | 232.55%107.5M | -190.65%-34.9M | 214.08%109.3M | 189.70%20.9M |
-Change in other working capital | 1.09%18.6M | -44.93%37.5M | 58.71%-19.9M | -2,490.91%-28.5M | 7,475.00%29.5M | 584.21%18.4M | 415.28%68.1M | -15,966.67%-48.2M | -144.00%-1.1M | -102.56%-400K |
Cash from discontinued investing activities | 0 | 0 | 0 | 0 | 0 | -475.36%-25.9M | 99.10%-100K | 61.84%-8.7M | -6.4M | -10.7M |
Operating cash flow | 82.03%925.8M | 39.19%549.8M | -83.53%28.1M | 2,931.65%223.7M | 352.95%124.2M | 73.17%508.6M | 181.54%395M | 504.27%170.6M | -105.66%-7.9M | -187.68%-49.1M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -44.69%-462M | 30.23%-116.1M | -210.36%-155.8M | -55.15%-101M | -136.97%-89.1M | -10.71%-319.3M | -25.21%-166.4M | 37.79%-50.2M | -45.96%-65.1M | -24.50%-37.6M |
Net PPE purchase and sale | -34.57%-412.6M | 10.71%-100.9M | -42.18%-105.5M | -75.79%-111.8M | -69.18%-94.4M | -8.42%-306.6M | -20.73%-113M | 7.37%-74.2M | 0.16%-63.6M | -22.91%-55.8M |
Net business purchase and sale | -99.54%-86.4M | 11.40%-73.8M | -208.58%-25.3M | 593.33%7.4M | -70.88%5.3M | 33.99%-43.3M | 16.11%-83.3M | 3,983.33%23.3M | -107.85%-1.5M | 19.74%18.2M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -42.33%-462M | 30.23%-116.1M | -209.74%-155.8M | -47.02%-101M | -127.30%-89.1M | -6.81%-324.6M | -20.32%-166.4M | 41.17%-50.3M | -37.68%-68.7M | -29.80%-39.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -18.75%-431.3M | -55.49%-369.9M | 179.07%88.8M | -405.92%-108.6M | 14.23%-41.6M | -237.55%-363.2M | -222.95%-237.9M | -170.45%-112.3M | 115.03%35.5M | 78.38%-48.5M |
Net issuance payments of debt | -161.39%-158.2M | -303.45%-315.9M | 32.24%156.7M | -163.13%-44M | -69.55%45M | -26.64%257.7M | -128.21%-78.3M | -38.54%118.5M | 167.54%69.7M | 1,029.56%147.8M |
Net common stock issuance | 64.63%-178.6M | 84.82%-19.2M | 71.73%-58.3M | ---38.3M | 63.55%-62.8M | -9.40%-505M | -151.49%-126.5M | -25,675.00%-206.2M | --0 | 42.39%-172.3M |
Cash dividends paid | 1.80%-147.3M | -0.55%-36.7M | 2.13%-36.7M | 3.15%-36.9M | 2.37%-37M | 2.22%-150M | 4.45%-36.5M | 1.83%-37.5M | 0.78%-38.1M | 1.81%-37.9M |
Proceeds from stock option exercised by employees | 54.84%52.8M | -44.12%1.9M | 110.08%27.1M | 171.79%10.6M | -5.04%13.2M | -78.16%34.1M | -22.73%3.4M | 130.36%12.9M | -76.79%3.9M | -89.25%13.9M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -18.75%-431.3M | -55.49%-369.9M | 179.07%88.8M | -405.92%-108.6M | 14.23%-41.6M | -237.55%-363.2M | -222.95%-237.9M | -170.45%-112.3M | 115.03%35.5M | 78.38%-48.5M |
Net cash flow | ||||||||||
Beginning cash position | -35.80%339.7M | -7.23%310.5M | 4.65%355.4M | -13.75%338.1M | -35.80%339.7M | -19.53%529.1M | -0.77%334.7M | 9.34%339.6M | -13.79%392M | -19.53%529.1M |
Current changes in cash | 118.14%32.5M | 786.02%63.8M | -586.25%-38.9M | 134.31%14.1M | 95.25%-6.5M | -52.12%-179.2M | -104.76%-9.3M | -74.76%8M | 71.95%-41.1M | 31.08%-136.8M |
Effect of exchange rate changes | 204.90%10.7M | -39.86%8.6M | 53.49%-6M | 128.32%3.2M | 1,733.33%4.9M | 3.77%-10.2M | 486.49%14.3M | -158.00%-12.9M | -570.83%-11.3M | 93.02%-300K |
End cash Position | 12.72%382.9M | 12.72%382.9M | -7.23%310.5M | 4.65%355.4M | -13.75%338.1M | -35.80%339.7M | -35.80%339.7M | -0.77%334.7M | 9.34%339.6M | -13.79%392M |
Free cash flow | 154.06%513.2M | 59.18%448.9M | -180.29%-77.4M | 256.50%111.9M | 128.41%29.8M | 1,753.21%202M | 503.85%282M | 178.82%96.4M | -194.20%-71.5M | -1,089.62%-104.9M |
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 | -- | -- | -- | -- |
No Data
No Data