(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 | 50.55%570.3M | -4.41%91.1M | 5.39%228.7M | 889.01%150.7M | 16.59%99.8M | -47.61%378.8M | -24.12%95.3M | -23.73%217M | -108.43%-19.1M | -0.81%85.6M |
Net income from continuing operations | -19.03%370.7M | -23.60%77.7M | -15.00%113.9M | 2.19%93.2M | -34.38%85.9M | -26.75%457.8M | -42.18%101.7M | -24.72%134M | -35.04%91.2M | 0.15%130.9M |
Operating gains losses | -8.17%-22.5M | -50.00%-7.2M | 19.40%-5.4M | -95.65%-4.5M | 22.86%-5.4M | 20.31%-20.8M | 50.00%-4.8M | -4.69%-6.7M | 54.00%-2.3M | -37.25%-7M |
Depreciation and amortization | 6.45%135.3M | 5.62%35.7M | 3.75%33.2M | 5.50%32.6M | 11.18%33.8M | 12.28%127.1M | 10.10%33.8M | 10.34%32M | 14.44%30.9M | 14.72%30.4M |
Deferred tax | 179.05%8.3M | 1,400.00%7.8M | 90.63%-300K | 101.75%100K | 170.00%700K | -194.59%-10.5M | -106.59%-600K | 46.67%-3.2M | -733.33%-5.7M | -114.08%-1M |
Other non cash items | -9.30%3.9M | -28.57%1M | 0.00%1M | 0.00%900K | 0.00%1M | 22.86%4.3M | -12.50%1.4M | 400.00%1M | 0.00%900K | 25.00%1M |
Change In working capital | 99.35%-1.7M | 27.32%-39.1M | 93.88%57M | 106.96%10.6M | 64.55%-30.2M | -188.96%-261.8M | 47.36%-53.8M | -51.96%29.4M | -444.34%-152.2M | 9.17%-85.2M |
-Change in receivables | 22.30%-11.5M | ---- | ---- | ---- | ---- | 63.37%-14.8M | ---- | ---- | ---- | ---- |
-Change in inventory | 174.39%75.8M | ---- | ---- | ---- | ---- | 4.23%-101.9M | ---- | ---- | ---- | ---- |
-Change in prepaid assets | 307.02%50.1M | ---- | ---- | ---- | ---- | -119.34%-24.2M | ---- | ---- | ---- | ---- |
-Change in payables and accrued expense | 51.42%-61.6M | ---- | ---- | ---- | ---- | -100.32%-126.8M | ---- | ---- | ---- | ---- |
-Change in other working capital | -1,023.73%-54.5M | ---- | ---- | ---- | ---- | 205.36%5.9M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 50.55%570.3M | -4.41%91.1M | 5.39%228.7M | 889.01%150.7M | 16.59%99.8M | -47.61%378.8M | -24.12%95.3M | -23.91%217M | -108.44%-19.1M | -0.35%85.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 40.44%-187.8M | 61.33%-35M | 57.68%-40.5M | 13.61%-60.3M | 12.31%-52M | 43.17%-315.3M | -93.38%-90.5M | 78.74%-95.7M | -108.36%-69.8M | -143.03%-59.3M |
Net PPE purchase and sale | 39.51%-185.4M | 64.53%-32.1M | 52.68%-40.6M | 13.30%-60.6M | 13.60%-52.1M | -148.58%-306.5M | -119.66%-90.5M | -190.85%-85.8M | -140.21%-69.9M | -156.60%-60.3M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | 72.73%-2.4M | ---2.9M | 101.01%100K | 200.00%300K | -90.00%100K | -776.92%-8.8M | --0 | -4,850.00%-9.9M | -50.00%100K | 900.00%1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 40.44%-187.8M | 61.33%-35M | 57.68%-40.5M | 13.61%-60.3M | 12.31%-52M | 43.17%-315.3M | -93.38%-90.5M | 78.74%-95.7M | -108.36%-69.8M | -143.03%-59.3M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -37.69%-384.3M | -80.22%-81.1M | -54.80%-191.8M | -187.74%-83M | 86.13%-28.4M | -464.84%-279.1M | 83.92%-45M | -120.08%-123.9M | 122.03%94.6M | -221.26%-204.8M |
Net issuance payments of debt | -158.26%-267M | -2,757.14%-55.8M | -114.09%-174.7M | -127.84%-63.8M | -91.15%27.3M | -52.55%458.3M | 116.15%2.1M | -109.82%-81.6M | 164.62%229.2M | -38.57%308.6M |
Net common stock issuance | 94.61%-36M | --0 | 99.60%-100K | 99.83%-200K | 92.78%-35.7M | 18.24%-667.4M | 87.94%-30.2M | 86.83%-25.2M | -91.19%-117.2M | -58.03%-494.8M |
Cash dividends paid | -10.21%-77.7M | -10.53%-18.9M | -10.47%-19M | -8.57%-19M | -11.23%-20.8M | -11.73%-70.5M | 1.16%-17.1M | 2.82%-17.2M | -26.81%-17.5M | -30.77%-18.7M |
Proceeds from stock option exercised by employees | 480.00%2.9M | -50.00%100K | 1,900.00%2M | --0 | 700.00%800K | -96.64%500K | -60.00%200K | -98.31%100K | -94.74%100K | -98.48%100K |
Net other financing activities | ---6.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -37.69%-384.3M | -80.22%-81.1M | -54.80%-191.8M | -187.74%-83M | 86.13%-28.4M | -464.84%-279.1M | 83.92%-45M | -120.08%-123.9M | 122.03%94.6M | -221.26%-204.8M |
Net cash flow | ||||||||||
Beginning cash position | -76.92%69.4M | -2.66%91.6M | -7.71%101.8M | -21.75%91M | -76.92%69.4M | 362.62%300.7M | -81.30%94.1M | 89.85%110.3M | -59.97%116.3M | 362.62%300.7M |
Current changes in cash | 99.17%-1.8M | 37.03%-25M | -5.88%-3.6M | 29.82%7.4M | 110.87%19.4M | -188.52%-215.9M | 80.27%-39.7M | -100.75%-3.4M | 102.41%5.7M | -177.47%-178.5M |
Effect of exchange rate changes | 147.40%7.3M | -44.67%8.3M | 48.44%-6.6M | 129.06%3.4M | 137.29%2.2M | -87.80%-15.4M | 1,171.43%15M | -113.33%-12.8M | -385.37%-11.7M | -20.41%-5.9M |
End cash Position | 7.93%74.9M | 7.93%74.9M | -2.66%91.6M | -7.71%101.8M | -21.75%91M | -76.92%69.4M | -76.92%69.4M | -81.30%94.1M | 89.85%110.3M | -59.97%116.3M |
Free cash flow | 432.37%384.9M | 1,129.17%59M | 43.37%188.1M | 201.24%90.1M | 88.54%47.7M | -87.95%72.3M | -94.31%4.8M | -48.69%131.2M | -145.11%-89M | -59.46%25.3M |
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
No Data