(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 29, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jul 1, 2022 | (Q1)Apr 1, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 101.05%187.97M | 2,626.91%52.79M | -20.70%57.04M | 153.45%116.63M | -45.91%-38.49M | 52.42%93.5M | -75.68%1.94M | 82.77%71.92M | 28.70%46.02M | -26.38M |
Net income from continuing operations | -57.52%-22.57M | 95.37%-492K | 62.44%-6.4M | -82.82%1.8M | -712.26%-17.48M | -131.34%-14.33M | -241.81%-10.62M | -266.09%-17.04M | -34.28%10.47M | --2.86M |
Operating gains losses | 1,213.74%22.53M | 92.99%-146K | 39.19%103K | 49,000.00%491K | 138,118.75%22.08M | -3,212.31%-2.02M | ---2.08M | 1,380.00%74K | -94.12%1K | ---16K |
Depreciation and amortization | 81.65%112.83M | 14.59%28.48M | -6.03%27.81M | 656.67%28.52M | 619.89%28.02M | 275.23%62.12M | 485.51%24.86M | 585.00%29.6M | -5.54%3.77M | --3.89M |
Deferred tax | 51.72%-7.51M | ---- | ---- | ---- | ---- | -113.65%-15.55M | ---- | ---- | ---- | ---- |
Other non cash items | 16.17%9.07M | -43.82%2.19M | -37.89%2.18M | 1,084.24%2.18M | 1,131.86%2.51M | 755.81%7.81M | 1,649.78%3.9M | 1,455.31%3.52M | -20.35%184K | --204K |
Change In working capital | 79.28%40.78M | 293.83%24.23M | -35.31%26.97M | 158.53%76.07M | -141.12%-86.5M | 865.60%22.75M | -764.65%-12.5M | 85.01%41.7M | 121.53%29.42M | ---35.87M |
-Change in receivables | 136.44%19.06M | 122.60%9.42M | 60.98%30.05M | 1,618.96%10.25M | -2.51%-30.65M | -43.81%-52.31M | -207.78%-41.68M | 16.33%18.67M | -92.22%596K | ---29.9M |
-Change in inventory | 91.36%-311K | ---- | ---- | ---- | ---- | 31.19%-3.6M | ---- | ---- | ---- | ---- |
-Change in prepaid assets | ---- | ---- | -390.25%-3.42M | 565.04%2.2M | 20.81%-3.84M | ---- | ---- | 110.75%1.18M | 69.01%-472K | ---4.85M |
-Change in payables and accrued expense | -39.93%43.15M | -22.35%15.06M | 2.37%20.45M | 20.30%11.76M | -118.13%-4.12M | 26.06%71.84M | 1,355.93%19.39M | -45.82%19.97M | 142.02%9.78M | --22.69M |
-Change in other current assets | -19.29%12.08M | -107.59%-1.12M | 356.74%12.76M | 858.50%6.37M | -231.37%-5.94M | 296.53%14.96M | 296.76%14.75M | -595.10%-4.97M | -46.59%665K | --4.52M |
-Change in other current liabilities | 54.33%-23.3M | -23.29%-32.49M | -78.58%-22.65M | 1,010.19%43.57M | -63.01%-11.74M | -329.90%-51.02M | -616.42%-26.35M | -508.01%-12.68M | -84.90%-4.79M | ---7.2M |
-Change in other working capital | -123.09%-9.9M | 37.26%28.61M | -152.30%-10.21M | -91.87%1.92M | -42.95%-30.22M | 3,684.47%42.88M | 242.20%20.84M | 217.57%19.53M | -25.54%23.65M | ---21.14M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 101.05%187.97M | 2,626.91%52.79M | -20.70%57.04M | 153.45%116.63M | -45.91%-38.49M | 52.42%93.5M | -75.68%1.94M | 82.77%71.92M | 28.70%46.02M | ---26.38M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -112.87%-22.65M | 32.37%-6.94M | -102.17%-4.17M | 27.78%-2.46M | -316.71%-9.08M | 1,491.74%175.96M | -269.80%-10.26M | 5,632.36%191.81M | 10.05%-3.41M | -2.18M |
Net PPE purchase and sale | -101.38%-25.02M | -101.76%-8.46M | -5.85%-5.02M | -90.21%-2.47M | -313.49%-9.08M | -27.10%-12.43M | -97.27%-4.19M | -68.23%-4.74M | 41.63%-1.3M | ---2.2M |
Net business purchase and sale | -99.28%1.35M | 122.27%1.35M | --0 | ---- | ---- | 71,798.47%188.37M | -342.67%-6.06M | 30,337.54%196.54M | ---- | ---- |
Net other investing changes | 77.78%16K | --0 | 450.00%11K | ---- | ---- | -43.75%9K | ---11K | --2K | --1K | --17K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -112.87%-22.65M | 32.37%-6.94M | -102.17%-4.17M | 27.78%-2.46M | -316.71%-9.08M | 1,491.74%175.96M | -269.80%-10.26M | 5,632.36%191.81M | 10.05%-3.41M | ---2.18M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -9.20%-211.02M | -97.57%-55.29M | 71.59%-42.13M | -260.70%-105.69M | -164.31%-7.92M | -155.65%-193.24M | -25.13%-27.99M | -215.17%-148.27M | -1,291.92%-29.3M | 12.32M |
Net issuance payments of debt | 3.55%-182.6M | -92.55%-53.84M | 73.40%-38.88M | -250.93%-103.88M | -2.87%13.99M | -157.24%-189.33M | -23.73%-27.96M | -210.99%-146.16M | -1,380.00%-29.6M | --14.4M |
Proceeds from stock option exercised by employees | -91.67%34K | -28.95%27K | --1K | -99.73%1K | --5K | 7.65%408K | -85.66%38K | --0 | --370K | --0 |
Net other financing activities | -558.81%-28.45M | -2,319.67%-1.48M | -54.61%-3.25M | -2,488.57%-1.81M | -951.49%-21.91M | -82.70%-4.32M | -103.33%-61K | -4,575.56%-2.1M | 33.33%-70K | ---2.08M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -9.20%-211.02M | -97.57%-55.29M | 71.59%-42.13M | -260.70%-105.69M | -164.31%-7.92M | -155.65%-193.24M | -25.13%-27.99M | -215.17%-148.27M | -1,291.92%-29.3M | --12.32M |
Net cash flow | ||||||||||
Beginning cash position | 201.37%116.07M | -46.90%78.26M | 100.49%70.31M | 170.21%62.15M | 201.37%116.07M | -43.96%38.51M | 162.08%147.37M | -49.76%35.07M | -42.68%23M | --38.51M |
Current changes in cash | -159.97%-45.7M | 74.01%-9.44M | -90.70%10.74M | -36.25%8.48M | -241.62%-55.49M | 383.45%76.22M | -111.38%-36.31M | 1,134.61%115.46M | -55.43%13.31M | ---16.24M |
Effect of exchange rate changes | 71.13%2.29M | -23.52%3.83M | 11.67%-2.79M | 74.51%-315K | 114.95%1.57M | 140.21%1.34M | 1,025.14%5.01M | -31.11%-3.16M | -579.12%-1.24M | --729K |
End cash Position | -37.41%72.65M | -37.41%72.65M | -46.90%78.26M | 100.49%70.31M | 170.21%62.15M | 201.37%116.07M | 201.37%116.07M | 162.08%147.37M | -49.76%35.07M | --23M |
Free cash flow | 101.00%162.95M | 2,063.29%44.33M | -22.57%52.02M | 155.29%114.17M | -66.46%-47.57M | 57.23%81.07M | -138.70%-2.26M | 83.89%67.18M | 33.36%44.72M | ---28.58M |
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