(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 33,840.00%139.15M | 773.92%201.84M | 138.99%131.46M | 532.01%93.44M | 57.66%-23.47M | -99.09%410K | 79.07%23.1M | 188.46%55.01M | -183.55%-21.63M | -433.14%-55.43M |
Net income from continuing operations | 62.14%-24.85M | -110.95%-533.14M | 57.13%-34.79M | 77.54%-25.84M | -1,593.82%-406.87M | -102.05%-65.63M | -1,548.71%-252.73M | -12.51%-81.15M | -718.13%-115.07M | -158.76%-24.02M |
Operating gains losses | ---- | -99.35%475K | -88.23%8.89M | -2,135.89%-8.16M | --0 | 69.27%-252K | 1,312.05%72.9M | --75.53M | ---365K | ---1.44M |
Depreciation and amortization | -5.86%43.83M | -2.47%180.99M | -5.91%44.18M | -8.68%43.99M | -2.71%46.26M | 8.55%46.56M | 137.24%185.57M | 15.15%46.96M | 226.76%48.17M | 295.44%47.55M |
Asset impairment expenditure | -104.38%-1.36M | --307.59M | 92.80%-5.48M | -102.21%-1.21M | 5,503.64%283.26M | 88.42%31.02M | --0 | -1,523,200.00%-76.16M | 1,092,880.00%54.64M | --5.06M |
Remuneration paid in stock | 1,961.64%2.96M | -23.97%2.75M | 50.12%1.88M | -59.50%516K | -51.34%509K | -478.57%-159K | --3.62M | --1.26M | --1.27M | --1.05M |
Remuneration paid in stock | 114.62%5.15M | -41.65%10.58M | -11.36%3.16M | 5.75%4.54M | -91.67%475K | -47.39%2.4M | 95.85%18.12M | -49.34%3.57M | 486.34%4.29M | 666.53%5.7M |
Deferred tax | 226.85%10.02M | 36.80%-17.17M | -80.17%1.52M | 69.51%-6.46M | 68.25%-4.34M | ---7.9M | -3.47%-27.17M | 131.80%7.68M | -16,848.80%-21.19M | -2,639.28%-13.67M |
Other non cashItems | 204.94%2.06M | -3.63%75.66M | -77.10%1.87M | -85.76%8.12M | 411.70%67.64M | -1,822.81%-1.96M | 463.16%78.51M | -22.39%8.17M | 6,726.95%57.01M | 593.86%13.22M |
Change In working capital | 2,868.93%101.34M | 412.43%174.11M | 59.39%110.23M | 254.69%77.95M | 88.29%-10.4M | -125.45%-3.66M | 34.33%-55.73M | 335.08%69.15M | -465.54%-50.39M | -35.78%-88.87M |
-Change in receivables | -4.60%1.49M | 59.30%-1.71M | -84.75%144K | -12.45%-1.19M | -1,757.50%-2.23M | 139.42%1.57M | 14.18%-4.21M | -71.20%944K | 77.60%-1.06M | 89.45%-120K |
-Change in inventory | 1,254.62%3.52M | 199.85%83.3M | 348.22%16.78M | 183.32%26.19M | 218.63%40.07M | 101.18%260K | -326.25%-83.43M | -73.68%3.74M | -61.38%-31.44M | -287.46%-33.78M |
-Change in prepaid assets | 159.07%1.05M | 28.25%6.75M | -398.04%-2.54M | 26.91%4.33M | -35.61%6.73M | 78.06%-1.78M | 165.15%5.26M | -138.21%-509K | 761.05%3.41M | 244.76%10.46M |
-Change in payables and accrued expense | 1,712.18%101.32M | 258.34%113.7M | 191.80%159.05M | 153.90%8.72M | 15.87%-59.66M | -91.31%5.59M | 259.55%31.73M | 318.06%54.51M | -195.20%-16.17M | -44.66%-70.91M |
-Change in other current assets | -229.66%-2.45M | 23.70%2.95M | -86.63%907K | 1,272.00%343K | -101.56%-184K | 111.64%1.89M | 138.05%2.39M | 483.98%6.79M | -97.71%25K | 595.81%11.79M |
-Change in other current liabilities | 35.36%-4.35M | -130.19%-22.66M | -11,756.12%-61.89M | 907.81%41.78M | 167.91%4.19M | -796.59%-6.74M | 54.22%-9.84M | 102.66%531K | -3,152.83%-5.17M | -1,241.30%-6.17M |
-Change in other working capital | 117.12%762K | -447.34%-8.23M | -170.65%-2.23M | -14,920.00%-2.22M | 568.53%670K | -580.73%-4.45M | 151.06%2.37M | 303.88%3.15M | 100.71%15K | 75.89%-143K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 33,840.00%139.15M | 773.92%201.84M | 138.99%131.46M | 532.01%93.44M | 57.66%-23.47M | -99.09%410K | 79.07%23.1M | 188.46%55.01M | -183.55%-21.63M | -433.14%-55.43M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -0.79%-18.96M | 82.58%-37.47M | 80.14%-7.16M | 88.29%-4.99M | 87.62%-6.51M | 77.56%-18.81M | 0.06%-215.06M | -260.54%-36.05M | 57.79%-42.61M | 36.92%-52.56M |
Capital expenditure reported | 110.48%61K | 24.95%-10.47M | ---- | ---- | 82.09%-213K | 60.86%-582K | -7.69%-13.95M | -15.79%-9.95M | 40.76%-1.32M | 32.63%-1.19M |
Net PPE purchase and sale | -15.70%-15.56M | 80.05%-35.36M | 72.78%-9.28M | 86.15%-5.15M | 85.18%-7.49M | 75.76%-13.44M | 26.71%-177.26M | 18.97%-34.09M | 51.95%-37.16M | 28.16%-50.56M |
Net intangibles purchas and sale | 9.70%-5.01M | -150.13%-4.64M | -2.87%7.07M | 20.97%-3.36M | -5.05%-2.81M | -150.50%-5.55M | ---1.86M | 102.98%7.28M | -159.72%-4.25M | ---2.67M |
Net business purchase and sale | ---- | 103.80%977K | --0 | --0 | ---- | ---- | -159.25%-25.74M | -99.41%433K | --0 | 97.26%-281K |
Net other investing changes | 102.76%1.54M | 220.91%12.02M | 1,952.92%5.63M | 2,245.95%2.6M | 41.61%3.03M | -37.76%760K | 197.53%3.75M | --274K | --111K | --2.14M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -0.79%-18.96M | 82.58%-37.47M | 80.14%-7.16M | 88.29%-4.99M | 87.62%-6.51M | 77.56%-18.81M | 0.06%-215.06M | -260.54%-36.05M | 57.79%-42.61M | 36.92%-52.56M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 73.27%-1.55M | -198.76%-175.59M | -233.94%-114.99M | -1,956.32%-51.26M | -115.89%-3.53M | -108.04%-5.81M | -38.53%177.8M | 43.54%85.85M | -318.29%-2.49M | -89.94%22.19M |
Net issuance payments of debt | 36.77%-3.64M | -214.03%-174.3M | -231.53%-114.17M | -1,961.48%-50.84M | 9.68%-3.53M | -107.95%-5.76M | 197.46%152.85M | 56.63%86.8M | -27.57%-2.47M | -267.51%-3.9M |
Net common stock issuance | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Cash dividends paid | ---- | 0.00%-50K | --0 | --0 | ---- | ---- | ---50K | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | --170K | --0 | --0 | --0 | --0 | --0 | 141.70%19.39M | --0 | --48K | 2,269.42%19.22M |
Net other financing activities | 3,938.00%1.92M | -122.14%-1.24M | 14.80%-812K | ---- | ---- | 79.92%-50K | -53.05%5.6M | -123.61%-953K | -105.61%-75K | 139.95%6.88M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 73.27%-1.55M | -198.76%-175.59M | -233.94%-114.99M | -1,956.32%-51.26M | -115.89%-3.53M | -108.04%-5.81M | -38.53%177.8M | 43.54%85.85M | -318.29%-2.49M | -89.94%22.19M |
Net cash flow | ||||||||||
Beginning cash position | -2.72%207.98M | -6.90%213.79M | 97.58%198.87M | -3.96%159.94M | -27.63%192.8M | -8.28%213.79M | 56.53%229.64M | -52.87%100.66M | -42.42%166.54M | 63.99%266.4M |
Current changes in cash | 666.49%118.94M | 63.33%-5.81M | -91.95%9.11M | 159.08%38.93M | 65.92%-32.85M | -163.04%-21M | -119.11%-15.85M | 604.03%113.14M | 12.92%-65.89M | -176.04%-96.41M |
End cash Position | 69.57%326.92M | -2.72%207.98M | -2.72%207.98M | 97.58%198.87M | -3.96%159.94M | -27.63%192.8M | -6.90%213.79M | -6.90%213.79M | -52.87%100.66M | -42.42%166.54M |
Free cash from | 710.07%118.65M | 185.73%146.35M | 558.94%118.68M | 230.65%84.6M | 65.91%-37.48M | -38.86%-19.45M | 42.51%-170.7M | 110.96%18.01M | -17.07%-64.75M | -30.14%-109.95M |
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 with Explanatory Notes | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.