(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 | 263.05%414.75M | 480.71%222.55M | 278.30%206.43M | 233.69%83.65M | -456.85%-97.87M | -337.12%-254.37M | -52.85%-58.46M | -150.75%-115.77M | -388.10%-62.57M | -490.12%-17.58M |
Net income from continuing operations | 19.16%-1.02B | -59.27%-365.41M | 70.62%-141.71M | 48.51%-166.19M | -54.38%-342.14M | -32.24%-1.26B | 21.27%-229.42M | -115.22%-482.33M | -41.66%-322.77M | -7.30%-221.63M |
Operating gains losses | 359.34%162.22M | 64.56%36.1M | --31.06M | --64.64M | --30.42M | 21.92%35.32M | --21.94M | ---- | ---- | ---- |
Depreciation and amortization | 1.89%284.41M | -8.14%65.45M | 3.48%72.58M | 7.69%75M | 4.83%71.39M | 8.03%279.13M | 3.69%71.25M | -0.18%70.14M | 16.43%69.64M | 14.28%68.1M |
Other non cash items | 0.30%119.88M | -0.06%27.83M | -15.59%26.63M | -25.20%22.01M | 41.43%43.41M | 5.00%119.52M | -27.89%27.85M | 214.73%31.56M | -7.97%29.43M | -7.58%30.69M |
Change In working capital | 41.85%-230.65M | 106.00%9.65M | 101.15%875K | 1.29%-97.98M | -135.80%-143.2M | -114.27%-396.64M | -271.72%-160.86M | 19.13%-75.8M | -545.47%-99.26M | -85.52%-60.73M |
-Change in receivables | 56.29%-85.09M | 78.20%-15.98M | 177.83%23.01M | 21.13%-56.92M | -79.46%-35.22M | -65.04%-194.66M | -99.42%-73.3M | 25.13%-29.57M | -52.71%-72.16M | -452.61%-19.62M |
-Change in prepaid assets | 40.33%-56.28M | 101.68%223K | 50.64%-11.39M | 114.43%6.32M | -262.85%-51.44M | -20.91%-94.33M | 26.70%-13.26M | -50.56%-23.07M | -198.26%-43.82M | 52.61%-14.18M |
-Change in payables and accrued expense | -137.30%-39.45M | 180.81%22.81M | -108.81%-4.31M | -159.19%-38.88M | -198.29%-19.06M | -23.22%105.77M | -145.76%-28.23M | 388.79%48.91M | -12.38%65.69M | 7.56%19.4M |
-Change in other current assets | 98.41%-2.33M | 137.47%13.04M | 106.45%3.81M | 109.16%2.3M | 21.60%-21.48M | -20.82%-146.46M | 36.42%-34.8M | -115.98%-59.14M | -5.17%-25.12M | -79.88%-27.4M |
-Change in other current liabilities | 17.76%-52.87M | 39.27%-8.98M | -56.79%-16.78M | 35.64%-13.72M | 23.38%-13.39M | -25.28%-64.28M | -5.53%-14.79M | 23.43%-10.7M | -145.10%-21.32M | -19.49%-17.47M |
-Change in other working capital | 299.81%5.37M | -141.39%-1.46M | 393.47%6.52M | 215.25%2.92M | -79.70%-2.61M | -105.89%-2.69M | -81.12%3.52M | -111.46%-2.22M | -160.55%-2.53M | -142.30%-1.45M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 263.05%414.75M | 480.71%222.55M | 278.30%206.43M | 233.69%83.65M | -456.85%-97.87M | -337.12%-254.37M | -52.85%-58.46M | -150.75%-115.77M | -388.10%-62.57M | -490.12%-17.58M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 137.08%228.6M | -308.74%-137.14M | -209.59%-144.03M | 139.07%307.31M | 34.11%202.47M | 75.24%-616.45M | 271.72%65.7M | 82.78%-46.52M | 3.54%-786.6M | 111.05%150.97M |
Capital expenditure reported | 12.75%-39.93M | 4.64%-9.4M | 22.84%-10.45M | 15.66%-10.22M | 3.80%-9.86M | -4.07%-45.76M | -22.48%-9.86M | 3.85%-13.54M | -6.19%-12.11M | 1.76%-10.25M |
Net PPE purchase and sale | 67.14%-11.31M | 60.41%-2.29M | 95.72%-765K | 60.44%-1.5M | 3.28%-6.75M | 25.25%-34.42M | 53.60%-5.79M | 16.70%-17.86M | 46.90%-3.8M | -39.99%-6.98M |
Net business purchase and sale | 186.67%32.42M | --0 | 2,919.55%32.59M | 95.77%-170K | --0 | 92.39%-37.41M | -609.81%-4.56M | 99.71%-1.16M | 85.27%-4.02M | 58.64%-27.68M |
Net investment purchase and sale | 149.60%247.41M | -246.04%-125.45M | -1,084.12%-165.41M | 141.63%319.2M | 11.84%219.08M | 73.86%-498.86M | 602.40%85.9M | -108.62%-13.97M | 0.39%-766.67M | 115.26%195.88M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 137.08%228.6M | -308.74%-137.14M | -209.59%-144.03M | 139.07%307.31M | 34.11%202.47M | 75.24%-616.45M | 271.72%65.7M | 82.78%-46.52M | 3.54%-786.6M | 111.05%150.97M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -1,530.02%-643.61M | -1,013.56%-107.39M | -5,714.35%-66.87M | -1,248.10%-347.82M | -3,059.29%-121.54M | -98.55%45.01M | -79.39%11.76M | -107.96%-1.15M | -88.59%30.3M | -99.85%4.11M |
Net issuance payments of debt | -20.20%-16.13M | 41.31%-2.37M | -23.91%-3.96M | -838.25%-2.45M | -12.78%-7.35M | -101.37%-13.42M | -16.46%-4.04M | -238.10%-3.2M | 108.50%332K | -100.66%-6.52M |
Net common stock issuance | ---668.75M | ---119.88M | ---63.75M | ---370.13M | ---114.99M | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -26.40%43.84M | -5.83%14.89M | -57.64%871K | -17.20%24.81M | -72.17%3.26M | -56.26%59.56M | -75.50%15.81M | -87.14%2.06M | -31.97%29.97M | 1.41%11.73M |
Net other financing activities | -126.39%-2.57M | -61.11%-29K | -145.45%-27K | -1,225.00%-53K | -123.27%-2.46M | -100.52%-1.13M | 99.56%-18K | 98.18%-11K | -100.00%-4K | 66.30%-1.1M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -1,530.02%-643.61M | -1,013.56%-107.39M | -5,714.35%-66.87M | -1,248.10%-347.82M | -3,059.29%-121.54M | -98.55%45.01M | -79.39%11.76M | -107.96%-1.15M | -88.59%30.3M | -99.85%4.11M |
Net cash flow | ||||||||||
Beginning cash position | -55.73%656.08M | 6.40%677.92M | -15.70%675.08M | -60.53%639.18M | -55.73%656.08M | 58.67%1.48B | -57.56%637.16M | -55.59%800.78M | -30.55%1.62B | 58.67%1.48B |
Current changes in cash | 99.97%-255K | -215.71%-21.99M | 97.27%-4.47M | 105.27%43.14M | -112.32%-16.94M | -250.66%-825.81M | 197.55%19M | 45.87%-163.45M | -54.99%-818.87M | -90.16%137.5M |
Effect of exchange rate changes | 80.00%108K | --0 | --0 | -75.87%69K | 44.44%39K | 131.41%60K | -152.94%-86K | -1,092.86%-167K | 388.89%286K | 161.36%27K |
End cash Position | -0.02%655.93M | -0.02%655.93M | 6.40%677.92M | -15.70%675.08M | -60.53%639.18M | -55.73%656.08M | -55.73%656.08M | -57.56%637.16M | -55.59%800.78M | -30.55%1.62B |
Free cash flow | 208.66%363.52M | 384.56%210.86M | 232.64%195.21M | 191.66%71.93M | -228.91%-114.48M | -125.72%-334.55M | -26.10%-74.1M | -80.15%-147.17M | -2,584.99%-78.48M | -218.87%-34.81M |
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