(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 28, 2023 | (Q2)Jun 29, 2023 | (Q1)Mar 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 29, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 42.78%-225.8M | 518.01%113.7M | -209.52%-110.5M | -197.24%-182.8M | 82.90%-46.2M | -524.37%-394.6M | 64.44%-27.2M | -116.92%-35.7M | -123.64%-61.5M | -58.75%-270.2M |
Net income from continuing operations | -12.80%-616.1M | 130.99%75.5M | -59.80%-203.9M | -68.90%-206.4M | -432.77%-281.3M | -1.00%-546.2M | -102.49%-243.6M | -12.32%-127.6M | 9.68%-122.2M | 69.23%-52.8M |
Operating gains losses | 324.06%79.3M | -50.32%23.5M | -133.14%-17M | 103.70%1.5M | 280.96%71.3M | 117.53%18.7M | 4,630.00%47.3M | 160.78%51.3M | -154.72%-40.5M | -432.43%-39.4M |
Depreciation and amortization | -6.38%315.6M | -6.20%78.7M | -5.94%79.2M | -7.16%77.8M | -6.22%79.9M | 2.90%337.1M | -2.10%83.9M | 3.19%84.2M | 4.75%83.8M | 6.10%85.2M |
Deferred tax | 112.94%18.1M | 404.17%21.9M | -73.72%7.7M | -63.97%4.9M | 39.71%-16.4M | 288.89%8.5M | 60.00%-7.2M | 2,830.00%29.3M | -11.11%13.6M | -871.43%-27.2M |
Other non cash items | 25.98%16M | -157.36%-7.4M | 582.22%21.7M | -53.18%8.1M | 50.77%-6.4M | 164.58%12.7M | -48.61%12.9M | 81.93%-4.5M | 723.81%17.3M | -620.00%-13M |
Change In working capital | 173.71%127M | 43.04%65.8M | 162.13%10.5M | -928.21%-40.1M | 145.97%90.8M | -171.49%-172.3M | 198.08%46M | -105.31%-16.9M | -108.84%-3.9M | -165.81%-197.5M |
-Change in receivables | -10.94%-114.6M | 29.23%126.9M | -307.74%-131.7M | 183.24%28.8M | -2.97%-138.6M | -432.47%-103.3M | 307.47%98.2M | 30.84%-32.3M | -196.38%-34.6M | -311.62%-134.6M |
-Change in inventory | -149.66%-295.1M | 3.13%-68.1M | -6.15%-65.6M | -403.55%-85.6M | -430.07%-75.8M | -482.52%-118.2M | -33.90%-70.3M | -117.61%-61.8M | -68.21%28.2M | -161.90%-14.3M |
-Change in prepaid assets | 185.66%114.1M | 178.76%26.7M | 237.80%46.3M | 229.45%44.4M | 89.49%-3.3M | -5,033.33%-133.2M | -969.23%-33.9M | -33,700.00%-33.6M | -6,760.00%-34.3M | -3,825.00%-31.4M |
-Change in payables and accrued expense | -3.13%213.8M | -183.17%-8.4M | 26.93%133.4M | -352.36%-64.1M | 90.89%152.9M | 37.77%220.7M | -83.39%10.1M | -5.06%105.1M | 618.37%25.4M | 1,351.56%80.1M |
-Change in other working capital | 645.17%208.8M | -126.97%-11.3M | 392.98%28.1M | 219.30%36.4M | 259.92%155.6M | -157.51%-38.3M | 150.36%41.9M | -97.98%5.7M | 115.18%11.4M | -69.22%-97.3M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 42.78%-225.8M | 518.01%113.7M | -209.52%-110.5M | -197.24%-182.8M | 82.90%-46.2M | -524.37%-394.6M | 64.44%-27.2M | -116.92%-35.7M | -123.64%-61.5M | -58.75%-270.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 4.95%-147.8M | -6.90%-71.3M | 39.13%-25.2M | -44.16%-28.4M | 17.33%-22.9M | 5.07%-155.5M | -16.20%-66.7M | -21.05%-41.4M | 56.99%-19.7M | -4.92%-27.7M |
Net PPE purchase and sale | -21.71%-148M | -83.80%-71.5M | 32.80%-25.2M | -62.29%-28.4M | 17.33%-22.9M | 19.26%-121.6M | 35.81%-38.9M | -2.18%-37.5M | 31.91%-17.5M | -0.36%-27.7M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | -48.34%-31.3M | ---- | ---- | ---- | ---- |
Net other investing changes | 107.69%200K | ---- | ---- | ---- | ---- | -132.91%-2.6M | 9.38%3.5M | -256.00%-3.9M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 4.95%-147.8M | -6.90%-71.3M | 39.13%-25.2M | -44.16%-28.4M | 17.33%-22.9M | 5.07%-155.5M | -16.20%-66.7M | -21.05%-41.4M | 56.99%-19.7M | -4.92%-27.7M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 303.68%531.6M | 440.82%397.5M | 13.39%-11M | 156.25%165.2M | 28.47%-20.1M | -59.63%-261M | -59.68%73.5M | 7.97%-12.7M | -1,782.69%-293.7M | 91.12%-28.1M |
Net issuance payments of debt | 164.14%177.5M | 105.39%213.4M | 57.14%-4.8M | -26.36%-16.3M | -17.46%-14.8M | 146.80%67.2M | -45.17%103.9M | 0.00%-11.2M | -16.22%-12.9M | 95.95%-12.6M |
Net common stock issuance | --220.7M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | 2.33%-4.2M | 9.09%-1M | 0.00%-1M | 0.00%-1.1M | 0.00%-1.1M |
Proceeds from stock option exercised by employees | 61.54%6.3M | 85.00%3.7M | --0 | --2.6M | --0 | 30.00%3.9M | --2M | --0 | --0 | 35.71%1.9M |
Net other financing activities | 138.76%127.1M | -28.34%-40.3M | -1,140.00%-6.2M | 163.96%178.9M | 67.48%-5.3M | -1,662.90%-327.9M | -414.75%-31.4M | 84.38%-500K | -8,126.47%-279.7M | -176.27%-16.3M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 303.68%531.6M | 440.82%397.5M | 13.39%-11M | 156.25%165.2M | 28.47%-20.1M | -59.63%-261M | -59.68%73.5M | 7.97%-12.7M | -1,782.69%-293.7M | 91.12%-28.1M |
Net cash flow | ||||||||||
Beginning cash position | -54.73%678.4M | -42.55%396.5M | -30.62%548M | -49.63%590.1M | -54.73%678.4M | -20.85%1.5B | -52.41%690.2M | -38.72%789.9M | -15.05%1.17B | -20.85%1.5B |
Current changes in cash | 119.48%158M | 2,256.37%439.9M | -63.36%-146.7M | 87.73%-46M | 72.64%-89.2M | -107.71%-811.1M | -142.15%-20.4M | -155.09%-89.8M | -321.71%-374.9M | 36.45%-326M |
Effect of exchange rate changes | 206.74%9.5M | 10.47%9.5M | 51.52%-4.8M | 157.35%3.9M | 212.50%900K | -111.90%-8.9M | 2,250.00%8.6M | -482.35%-9.9M | -518.18%-6.8M | 20.00%-800K |
End cash Position | 24.69%845.9M | 24.69%845.9M | -42.55%396.5M | -30.62%548M | -49.63%590.1M | -54.73%678.4M | -54.73%678.4M | -52.41%690.2M | -38.72%789.9M | -15.05%1.17B |
Free cash flow | 27.59%-373.8M | 163.84%42.2M | -85.38%-135.7M | -167.34%-211.2M | 76.80%-69.1M | -141.44%-516.2M | 51.79%-66.1M | -142.00%-73.2M | -48.50%-79M | -50.61%-297.9M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data