(Q3)Dec 31, 2023 | (Q2)Sep 30, 2023 | (Q1)Jun 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q3)Dec 31, 2022 | (Q2)Sep 30, 2022 | (Q1)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 457.72%428.88M | 170.24%63.21M | -98.82%1.03M | -9.91M | -84.31M | -28.56%76.9M | -135.60%-90M | 158.10%87.5M | -113.46%-321.44M | 212.33%664.83M |
Net income from continuing operations | -6.15%114.14M | 26.10%109.61M | 11.29%8.55M | --386.77M | --170.55M | 7.20%121.62M | 46.82%86.93M | -90.12%7.68M | -176.67%-59.61M | 165.56%360.06M |
Operating gains losses | 37.90%-22M | 43.01%13.21M | 5.59%8.64M | ---5.84M | --12.17M | -240.82%-35.43M | -72.08%9.23M | -46.47%8.18M | -145.70%-6.98M | 144.28%81.87M |
Depreciation and amortization | 2.48%35.51M | 3.92%35.01M | 5.38%36.17M | --137.62M | --34.96M | -6.83%34.65M | -4.16%33.69M | -3.35%34.32M | -1.55%34.96M | -14.45%141.14M |
Deferred tax | -822.18%-13.64M | -126.79%-2.03M | -678.31%-8.76M | ---152.4M | ---152.27M | 108.43%1.89M | 10.31%-896K | -12,400.00%-1.13M | -27,677.78%-2.5M | -106.01%-2.64M |
Other non cash items | -14.42%469K | 0.00%548K | 0.00%548K | --4.15M | --2.51M | -94.45%548K | -95.04%548K | -94.96%548K | -112.16%-1.32M | -90.92%43.83M |
Change In working capital | 605.92%297.98M | 52.10%-111.18M | -357.93%-67.9M | ---428.71M | ---164.06M | 10.61%-58.9M | -305.42%-232.08M | 109.04%26.32M | -0.48%-292.5M | -88.89%22.54M |
-Change in receivables | 18.91%108.63M | -17.05%-115.78M | 634.44%63.06M | ---62.16M | ---63.19M | 196.79%91.36M | -252.64%-98.92M | 105.04%8.59M | 22.58%-131.99M | -118.59%-31.15M |
-Change in inventory | 128.30%38.13M | 230.82%173.48M | -4.47%-140.21M | ---373.71M | --27.84M | -422.17%-134.73M | -393.69%-132.61M | -372.53%-134.21M | -113.05%-6.43M | 509.48%93.29M |
-Change in prepaid assets | 35.58%-34.43M | 49.44%-3.73M | 11.18%-7.21M | ---36.65M | --32.28M | -653.17%-53.45M | 61.07%-7.37M | -136.39%-8.11M | -119.40%-4.33M | -45.04%10.22M |
-Change in payables and accrued expense | 453.89%184.94M | -520.84%-195.02M | -100.78%-1.09M | --89.64M | ---129.93M | 179.62%33.39M | -44.63%46.34M | 169.25%139.84M | 12.07%-177.56M | -131.95%-88.77M |
-Change in other current assets | 19.59%-7.51M | 134.38%19.5M | 52.33%30.16M | ---52.8M | ---6.52M | -170.50%-9.34M | -391.47%-56.73M | 1.69%19.8M | 41.92%27.63M | 130.72%79.78M |
-Change in other current liabilities | -36.79%11.32M | 548.86%13.23M | -868.04%-24.47M | --851K | ---11.59M | 485.93%17.92M | 78.14%-2.95M | 76.91%-2.53M | 59.83%-4.4M | -101.88%-38.86M |
-Change in other working capital | 23.02%-3.12M | -114.22%-2.87M | 302.37%11.87M | --6.12M | ---12.94M | -114.93%-4.05M | 367.66%20.16M | 133.49%2.95M | 261.36%4.56M | -178.57%-1.97M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 457.72%428.88M | 170.24%63.21M | -98.82%1.03M | ---9.91M | ---84.31M | -28.56%76.9M | -135.60%-90M | 158.10%87.5M | -113.46%-321.44M | 212.33%664.83M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 9.49%-48.65M | 23.34%-44.55M | 824.10%5.41M | -152.8M | -40.18M | -84.35%-53.76M | -202.96%-58.12M | 90.55%-747K | -405.10%-39.92M | -203.02%-68.35M |
Net PPE purchase and sale | 9.49%-48.65M | 23.34%-44.55M | -10.75%-39.59M | ---187.8M | ---40.18M | -84.35%-53.76M | -202.96%-58.12M | -352.26%-35.75M | -405.10%-39.92M | 25.95%-68.35M |
Net business purchase and sale | --0 | --0 | 28.57%45M | --35M | --0 | --0 | --0 | --35M | ---- | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 9.49%-48.65M | 23.34%-44.55M | 824.10%5.41M | ---152.8M | ---40.18M | -84.35%-53.76M | -202.96%-58.12M | 90.55%-747K | -405.10%-39.92M | -203.02%-68.35M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 67.08%-24.45M | -101.82%-49.3M | 94.93%-1.23M | -126.38M | -3.32M | 55.49%-74.27M | 90.11%-24.43M | -607.49%-24.36M | -8,918.65%-310.51M | -195.85%-418.74M |
Net issuance payments of debt | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | ---- | -203.59%-506.28M |
Net common stock issuance | 66.67%-25M | -100.00%-50M | --0 | ---125M | --0 | ---75M | ---25M | ---25M | ---300M | --0 |
Proceeds from stock option exercised by employees | -16.62%662K | -10.86%911K | -12.39%870K | --3.78M | --967K | -55.69%794K | 1,048.31%1.02M | 15.73%993K | 8.86%934K | -22.26%3.69M |
Net other financing activities | -69.23%-110K | 52.55%-214K | -497.73%-2.1M | ---5.15M | ---4.28M | -100.17%-65K | -100.85%-451K | 91.82%-352K | -166.12%-11.45M | 248.04%83.86M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 67.08%-24.45M | -101.82%-49.3M | 94.93%-1.23M | ---126.38M | ---3.32M | 55.49%-74.27M | 90.11%-24.43M | -607.49%-24.36M | -8,918.65%-310.51M | -195.85%-418.74M |
Net cash flow | ||||||||||
Beginning cash position | -22.40%673.62M | -32.19%720.85M | -28.80%727.73M | --1.02B | --864.05M | -36.26%868.01M | -21.82%1.06B | -33.13%1.02B | 10.10%1.68B | 92.02%1.53B |
Current changes in cash | 795.84%355.78M | 82.24%-30.64M | -91.66%5.21M | ---289.09M | ---127.81M | 42.17%-51.13M | -1,179.88%-172.54M | 138.53%62.39M | -314.91%-671.88M | -75.18%177.75M |
Effect of exchange rate changes | -38.93%28.81M | 26.32%-16.58M | 43.66%-12.09M | ---5.32M | ---8.52M | 766.86%47.17M | -243.54%-22.51M | -210.93%-21.45M | 261.36%11.13M | -242.24%-23.39M |
End cash Position | 22.47%1.06B | -22.40%673.62M | -32.19%720.85M | --727.73M | --727.73M | -31.77%864.05M | -36.26%868.01M | -21.82%1.06B | -24.83%1.02B | 10.10%1.68B |
Free cash flow | 1,543.00%380.22M | 112.60%18.66M | -174.51%-38.56M | ---197.71M | ---124.49M | -70.37%23.14M | -163.53%-148.11M | 132.54%51.75M | -127.20%-361.37M | 393.54%595.07M |
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 with Explanatory Notes |
No Data
No Data