(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -35.76%459.46M | 21.76%151.37M | -41.07%124.68M | 11.93%715.26M | -37.36%124.32M | 36.05%211.58M | 9.95%171.95M | 61.25%207.41M | 39.58%639M | -26.42%198.46M |
Net income from continuing operations | -19.35%341.3M | 9.93%97.66M | -5.55%77.82M | -17.44%423.21M | -31.23%88.84M | -38.11%82.39M | -20.15%96.66M | 20.19%155.31M | 42.71%512.6M | -39.26%129.19M |
Operating gains losses | ---- | ---- | ---- | 121.09%6.23M | ---- | ---- | ---- | ---- | 76.14%-29.54M | 103.01%3.73M |
Depreciation and amortization | -1.47%205.34M | -5.67%51.57M | 0.50%50.57M | -3.04%208.4M | 6.99%54.67M | -5.35%50.32M | -8.48%50.41M | -4.66%53M | 4.84%214.93M | -10.62%51.1M |
Deferred tax | 211.75%10.73M | -17.79%25.15M | 80.00%-7.25M | -81.60%-9.6M | 26.91%30.59M | -2,366.79%-36.25M | -75.78%-4.57M | 102.17%615K | 21.15%-5.29M | 117.43%24.11M |
Other non cash items | -33.04%37.79M | -71.85%5.47M | 17.27%15.12M | 48.84%56.43M | 2,280.64%19.43M | -5.70%12.89M | -29.87%13.17M | 135.02%10.95M | -29.80%37.92M | -96.63%816K |
Change In working capital | -486.42%-186.96M | 49.04%-40.52M | -142.82%-28.79M | 75.48%-31.88M | -355.55%-79.52M | 345.01%67.22M | 111.29%5.12M | 37.96%-24.7M | -79.91%-130.01M | -122.27%-17.46M |
-Change in receivables | -456.73%-55.12M | -6,520.69%-46.08M | ---- | 308.74%15.45M | 94.45%-696K | ---- | ---- | -398.52%-15.85M | 49.68%-7.4M | -120.21%-12.54M |
-Change in inventory | 27.70%-44.79M | 181.73%14.04M | ---- | 24.27%-61.95M | -177.58%-17.18M | ---- | ---- | 91.39%-3.79M | 23.96%-81.8M | 79.23%-6.19M |
-Change in prepaid assets | -92.56%4.39M | -74.12%4.64M | ---- | 323.90%59M | -8.07%17.93M | ---- | ---- | -91.06%532K | 1,211.78%13.92M | -52.77%19.5M |
-Change in payables and accrued expense | -298.10%-78M | -58.85%2.28M | ---- | 74.77%-19.59M | 147.85%5.55M | ---- | ---- | 53.22%-18.76M | -466.87%-77.66M | -127.95%-11.6M |
-Change in other current assets | 134.12%691K | 165.50%1.27M | 253.54%46.7M | -244.64%-2.03M | -2,251.11%-1.94M | 1,075.27%13.21M | -1,007.27%-13.47M | 113.39%174K | 343.04%1.4M | -77.39%90K |
-Change in other current liabilities | -668.12%-6.68M | -156.08%-7.72M | 956.39%71.41M | -102.53%-869K | 42.82%13.76M | -140.03%-8.34M | -483.51%-6.93M | -69.28%642K | -40.40%34.36M | -65.35%9.63M |
-Change in other working capital | 65.94%-7.46M | 90.76%-8.96M | ---- | -70.62%-21.89M | -492.81%-96.94M | ---- | ---- | -69.67%12.35M | -374.07%-12.83M | -661.15%-16.35M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -35.76%459.46M | 21.76%151.37M | -41.07%124.68M | 11.93%715.26M | -37.36%124.32M | 36.05%211.58M | 9.95%171.95M | 61.25%207.41M | 39.58%639M | -26.42%198.46M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 87.94%-87.66M | 53.06%-58.45M | 658.79%248.37M | -259.03%-726.76M | -230.68%-124.53M | 79.71%-44.45M | -36.22%-251.54M | -388.99%-306.25M | 54.33%-202.43M | 274.84%95.29M |
Net PPE purchase and sale | -15.85%-149.71M | -19.82%-51.45M | -44.24%-35.94M | 31.95%-129.22M | 17.00%-42.94M | 48.27%-24.92M | 26.63%-32.03M | 36.70%-29.33M | -43.01%-189.9M | -12.37%-51.74M |
Net intangibles purchase and sale | 34.90%-13.09M | 78.86%-772K | -182.82%-5.1M | -20.94%-20.11M | -61.19%-3.65M | 42.03%-1.8M | -111.77%-5.58M | -5.35%-9.08M | 90.30%-16.63M | 89.00%-2.27M |
Net business purchase and sale | -134.92%-149.53M | --0 | --0 | ---63.65M | --0 | --0 | ---63.65M | --0 | --0 | --0 |
Net investment purchase and sale | 157.78%291.23M | 183.14%47.77M | 1,725.95%280.1M | -1,137.27%-504M | -137.82%-57.45M | 90.00%-17.23M | -11.36%-151.88M | -339.11%-277.44M | -125.93%-40.74M | 148.08%151.92M |
Net other investing changes | -580.93%-66.55M | -163.64%-54M | 1,961.80%9.31M | -121.80%-9.77M | -678.75%-20.48M | -111.01%-500K | 181.41%1.61M | -78.62%9.6M | 176.78%44.84M | 94.84%-2.63M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 87.94%-87.66M | 53.06%-58.45M | 658.79%248.37M | -259.03%-726.76M | -230.68%-124.53M | 79.71%-44.45M | -36.22%-251.54M | -388.99%-306.25M | 54.33%-202.43M | 274.84%95.29M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -244.85%-433.83M | 98.64%-7.44M | -198.30%-401.09M | 16.34%-125.8M | -1,664.26%-546.37M | 637.44%408.02M | 983.74%23.21M | 73.91%-10.66M | -199.97%-150.37M | 66.67%-30.97M |
Net issuance payments of debt | -302.36%-436.76M | 92.34%-36.76M | ---- | -162.55%-108.55M | ---480M | ---- | ---- | ---- | -16.29%-41.35M | --0 |
Net common stock issuance | 34.71%163K | --0 | --0 | 100.13%121K | 100.08%14K | 100.00%1K | -62.25%77K | -98.84%29K | -63.44%-92.07M | 72.35%-17.64M |
Proceeds from stock option exercised by employees | --36.76M | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net other financing activities | -95.65%-33.99M | 88.80%-7.44M | -102.98%-1.09M | -2.48%-17.37M | -398.08%-66.38M | 2,892.47%36.57M | 917.31%23.13M | -429.85%-10.69M | 27.71%-16.95M | 38.23%-13.33M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -244.85%-433.83M | 98.64%-7.44M | -198.30%-401.09M | 16.34%-125.8M | -1,664.26%-546.37M | 637.44%408.02M | 983.74%23.21M | 73.91%-10.66M | -199.97%-150.37M | 66.67%-30.97M |
Net cash flow | ||||||||||
Beginning cash position | -17.02%730.67M | -54.39%579.94M | -13.73%609.55M | 47.25%880.52M | 105.91%1.27B | -6.92%706.53M | -2.19%770.52M | 47.25%880.52M | -4.99%597.98M | 31.59%617.54M |
Current changes in cash | 54.82%-62.03M | 115.64%85.48M | -104.87%-28.04M | -147.97%-137.3M | -308.00%-546.58M | 512.48%575.16M | -82.54%-56.38M | -156.52%-109.5M | 903.91%286.21M | 114.88%262.78M |
Effect of exchange rate changes | 95.55%-558K | -52.74%2.67M | 84.38%-1.58M | -241.17%-12.55M | 2,798.46%5.65M | -387.77%-10.09M | -454.50%-7.6M | 87.31%-501K | -187.63%-3.68M | -96.95%195K |
End cash Position | -8.57%668.08M | -8.57%668.08M | -54.39%579.94M | -17.02%730.67M | -17.02%730.67M | 105.91%1.27B | -6.92%706.53M | -2.19%770.52M | 47.25%880.52M | 47.25%880.52M |
Free cash flow | -47.58%296.65M | 27.56%99.15M | -54.75%83.64M | 30.86%565.93M | -46.19%77.73M | 77.34%184.86M | 22.02%134.34M | 129.40%169M | 181.61%432.47M | -28.87%144.46M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data