(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 | -389.33%-533.68M | -25.70%-108.05M | -269.12%-193.51M | -20.14%-147.1M | -463.87%-85.02M | 80.82%-109.07M | 64.66%-85.96M | 165.91%114.42M | 32.50%-122.44M | -151.02%-15.08M |
Net income from continuing operations | 19.11%-365.54M | -670.65%-141.32M | -62.06%-82.86M | 42.38%-66.32M | 75.83%-75.04M | -21.84%-451.91M | 119.08%24.77M | 47.89%-51.13M | -74.89%-115.09M | -302.21%-310.46M |
Operating gains losses | 81.99%-37.88M | 89.42%-18.24M | --0 | ---10.93M | ---8.71M | ---210.27M | ---172.36M | ---8.3M | ---- | ---- |
Depreciation and amortization | 12.32%43.48M | 3.30%11.06M | 12.54%11.25M | 4.16%10.54M | 34.73%10.64M | 192.90%38.71M | 187.84%10.7M | 188.12%10M | 223.99%10.12M | 171.68%7.9M |
Deferred tax | --0 | --0 | --0 | --0 | --0 | ---23.86M | --0 | --0 | --0 | ---23.86M |
Other non cash items | -4,087.14%-401.97M | -114.00%-103.81M | -301.82%-90.6M | 34.31%-94.29M | -182.34%-113.26M | -412.20%-9.6M | -1,253.84%-48.51M | 1,328.80%44.89M | -10,193.74%-143.53M | 6,468.67%137.55M |
Change In working capital | -51.32%147.14M | -26.89%61.29M | -130.13%-33.32M | -92.55%10.87M | 384.87%108.3M | 222.70%302.28M | 164.24%83.83M | 228.33%110.58M | 211.21%145.88M | -137.47%-38.02M |
-Change in receivables | -99.03%754K | -121.58%-3.2M | -99.74%77K | -101.14%-439K | 199.56%4.31M | 246.71%78.06M | 173.05%14.81M | 243.62%29.06M | 566.78%38.52M | 86.93%-4.33M |
-Change in inventory | -60.45%159.76M | -42.07%63.92M | -127.48%-27.75M | -95.86%8.61M | 844.07%114.98M | 229.38%403.92M | 185.88%110.34M | 219.75%100.97M | 210.73%208.07M | -117.46%-15.45M |
-Change in prepaid assets | 447.78%22.71M | 165.20%5.4M | 164.50%705K | -45.25%3.61M | 87.73%13.01M | 112.78%4.15M | -219.84%-8.27M | 91.38%-1.09M | 125.78%6.59M | 714.73%6.93M |
-Change in payables and accrued expense | 57.98%-32.71M | 81.24%-5.37M | 70.69%-2.94M | 100.88%357K | -2,142.57%-24.76M | -196.70%-77.83M | -364.25%-28.63M | -246.41%-10.02M | -198.40%-40.4M | -94.43%1.21M |
-Change in other current assets | 228.28%3.27M | 785.61%1.17M | 187.70%884K | -157.18%-625K | 166.52%1.84M | 72.24%-2.55M | 107.41%132K | 70.71%-1.01M | 133.14%1.09M | -325.08%-2.76M |
-Change in other current liabilities | 73.88%-10.01M | -293.92%-2.17M | 98.82%-69K | 65.35%-4.31M | 83.66%-3.46M | -231.07%-38.33M | 111.89%1.12M | 75.11%-5.84M | -120.96%-12.44M | -869.28%-21.16M |
-Change in other working capital | 105.17%3.37M | 127.18%1.54M | -184.47%-4.23M | 106.62%3.68M | 197.26%2.38M | -227.88%-65.15M | -148.29%-5.66M | -106.63%-1.49M | -743.26%-55.55M | -110.48%-2.45M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -389.33%-533.68M | -25.70%-108.05M | -269.12%-193.51M | -20.14%-147.1M | -463.87%-85.02M | 80.82%-109.07M | 64.66%-85.96M | 165.91%114.42M | 32.50%-122.44M | -151.02%-15.08M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 205.44%173.15M | 109.36%35.71M | -5.64%42.75M | 427.69%47.88M | 122.09%46.82M | -57.46%-164.21M | 277.18%17.06M | 573.25%45.3M | -156.14%-14.61M | -167.01%-211.96M |
Net PPE purchase and sale | 38.91%-14.81M | 23.77%-3.25M | 22.69%-3.03M | 62.82%-3.33M | 26.82%-5.19M | 14.71%-24.23M | 55.69%-4.27M | 60.15%-3.92M | -56.91%-8.95M | -119.08%-7.1M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | -252.54%-267.49M | --0 | --0 | --706K | -252.21%-268.19M |
Net other investing changes | 47.41%187.96M | 82.73%38.96M | -7.00%45.78M | 904.34%51.2M | -17.87%52.01M | --127.51M | --21.32M | --49.23M | ---6.37M | --63.33M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 205.44%173.15M | 109.36%35.71M | -5.64%42.75M | 427.69%47.88M | 122.09%46.82M | -57.46%-164.21M | 277.18%17.06M | 573.25%45.3M | -156.14%-14.61M | -167.01%-211.96M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 120.73%97.34M | 87.44%-7.92M | 156.00%135.61M | -43.06%14.75M | 76.29%-45.1M | -158.85%-469.49M | -188.16%-63.05M | -408.03%-242.14M | -96.41%25.9M | -159.23%-190.2M |
Net issuance payments of debt | 120.76%96.59M | 83.35%-10.13M | 156.32%136.03M | -40.70%15.64M | 76.26%-44.94M | -157.54%-465.28M | -185.26%-60.81M | -410.18%-241.51M | -96.41%26.37M | -148.49%-189.33M |
Net common stock issuance | --2.4M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | 60.75%-1.65M | 91.45%-191K | 33.81%-419K | -89.13%-887K | 82.17%-156K | 74.66%-4.21M | -351.52%-2.24M | -1,476.09%-633K | ---469K | ---875K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 120.73%97.34M | 87.44%-7.92M | 156.00%135.61M | -43.06%14.75M | 76.29%-45.1M | -158.85%-469.49M | -188.16%-63.05M | -408.03%-242.14M | -96.41%25.9M | -159.23%-190.2M |
Net cash flow | ||||||||||
Beginning cash position | -61.14%472.01M | -52.14%289.08M | -55.68%304.23M | -51.26%388.71M | -61.14%472.01M | 11.44%1.21B | -56.74%603.97M | -54.26%686.38M | -17.51%797.53M | 11.44%1.21B |
Current changes in cash | 64.57%-263.19M | 39.18%-80.26M | 81.62%-15.15M | 24.00%-84.48M | 80.04%-83.3M | -695.47%-742.77M | 27.23%-131.96M | 21.19%-82.42M | -120.82%-111.15M | -238.67%-417.25M |
End cash Position | -55.76%208.82M | -55.76%208.82M | -52.14%289.08M | -55.68%304.23M | -51.26%388.71M | -61.14%472.01M | -61.14%472.01M | -56.74%603.97M | -54.26%686.38M | -17.51%797.53M |
Free cash flow | -311.47%-548.49M | -23.36%-111.31M | -277.87%-196.54M | -14.49%-150.43M | -306.85%-90.21M | 77.68%-133.3M | 64.32%-90.23M | 160.23%110.5M | 29.78%-131.39M | -184.26%-22.17M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data