(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 | -65.75%1.64M | -5.57%153.98M | -0.88%39.22M | -9.26%62.87M | -3.38%47.1M | -12.33%4.79M | 4.43%163.06M | -12.22%39.57M | -20.84%69.28M | 45.68%48.75M |
Net income from continuing operations | -20.84%8.94M | -35.38%71.54M | -44.03%22.82M | -14.94%24.65M | -43.05%12.77M | -39.02%11.29M | 24.40%110.7M | 52.10%40.78M | -20.51%28.98M | 31.72%22.42M |
Operating gains losses | 33.60%656K | 172.55%1.88M | 737.50%663K | 198.75%554K | --174K | --491K | ---2.59M | ---104K | ---561K | ---- |
Depreciation and amortization | 4.12%17.7M | 6.07%69.62M | 6.21%18.24M | 1.90%17.17M | 8.36%17.2M | 8.06%17M | 8.08%65.63M | 8.32%17.18M | 8.54%16.85M | 4.71%15.88M |
Remuneration paid in stock | -50.66%559K | 26.48%6.24M | -9.67%1.08M | 81.02%1.95M | 56.86%2.08M | -15.13%1.13M | -10.03%4.94M | -52.53%1.2M | 11.75%1.08M | 38.99%1.33M |
Deferred tax | -331.06%-1.53M | -386.42%-2.76M | -121.70%-4.61M | 60.55%1.86M | -166.37%-673K | -24.40%660K | -77.55%965K | -166.56%-2.08M | 92.03%1.16M | 230.29%1.01M |
Other non cashItems | 11.13%6.85M | 1,169.63%20.02M | 107.79%1.21M | -10.81%6.3M | -9.71%6.35M | 105.02%6.16M | -78.31%1.58M | -458.46%-15.53M | 74.49%7.06M | 53.22%7.04M |
Change In working capital | 1.30%-31.54M | 30.84%-12.55M | 89.86%-190K | -29.39%10.39M | 205.92%9.2M | 6.03%-31.95M | -70.96%-18.15M | 75.22%-1.87M | -50.82%14.72M | 165.75%3.01M |
-Change in receivables | 44.26%-996K | -406.52%-9.78M | 6,564.52%4.01M | -601.39%-5.03M | -503.70%-6.98M | -179.67%-1.79M | -1.36%3.19M | -101.71%-62K | -123.11%-717K | 146.08%1.73M |
-Change in inventory | -86.39%1.48M | 272.15%12.31M | -206.43%-4.04M | 59.10%-589K | 245.71%6.03M | 303.22%10.91M | 66.54%-7.15M | 130.68%3.8M | 18.96%-1.44M | -2.15%-4.14M |
-Change in prepaid assets | 54.24%-3.29M | -1,350.99%-5.15M | 158.42%399K | -70.84%219K | 209.73%1.41M | -932.83%-7.18M | 80.24%-355K | -1,277.59%-683K | 21.32%751K | 35.43%-1.29M |
-Change in payables and accrued expense | 31.50%-19.56M | -172.77%-14.09M | -5.74%-8.44M | -14.27%15.94M | -10.86%6.97M | -21.04%-28.55M | -228.27%-5.16M | -2,040.48%-7.98M | -33.33%18.59M | 864.00%7.82M |
-Change in other working capital | -71.84%-9.18M | 147.90%4.16M | 169.94%7.89M | 93.77%-145K | 257.90%1.76M | 34.46%-5.34M | -263.91%-8.67M | 93.70%2.92M | -2,359.22%-2.33M | -125.26%-1.11M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -65.75%1.64M | -5.57%153.98M | -0.88%39.22M | -9.26%62.87M | -3.38%47.1M | -12.33%4.79M | 4.43%163.06M | -12.22%39.57M | -20.84%69.28M | 45.68%48.75M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 93.98%-2.94M | -582.16%-124.32M | -30.17%-13.02M | -194.65%-13.22M | -2,505.23%-49.29M | -2,540.37%-48.79M | 71.12%-18.22M | 62.36%-10M | 44.40%-4.49M | 80.68%-1.89M |
Net PPE purchase and sale | 32.55%-2.04M | -177.95%-21.01M | -209.60%-9.45M | -120.08%-4.33M | -142.31%-4.2M | -276.37%-3.03M | 60.88%-7.56M | -29.83%-3.05M | 65.11%-1.97M | 80.06%-1.74M |
Net intangibles purchas and sale | 43.01%-897K | -132.45%-22.47M | 40.00%-3.57M | -178.63%-7.02M | -6,468.15%-10.31M | -50.77%-1.57M | -101.10%-9.67M | -578.22%-5.95M | -31.83%-2.52M | 86.01%-157K |
Net business purchase and sale | --0 | ---60.74M | ---1K | ---1.87M | ---34.78M | ---24.09M | --0 | --0 | --0 | --0 |
Net investment purchase and sale | --0 | -1,910.50%-20.11M | --0 | --0 | --0 | ---20.11M | ---1M | ---1M | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 93.98%-2.94M | -582.16%-124.32M | -30.17%-13.02M | -194.65%-13.22M | -2,505.23%-49.29M | -2,540.37%-48.79M | 71.12%-18.22M | 62.36%-10M | 44.40%-4.49M | 80.68%-1.89M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -148.02%-5.04M | 31.49%-70.6M | -330.03%-27.08M | -7.00%-59.49M | 116.23%5.48M | 242.52%10.49M | -8.69%-103.04M | 67.41%-6.3M | 40.05%-55.6M | -289.91%-33.78M |
Net issuance payments of debt | -80.15%5.92M | 1,409.20%22.48M | -50.89%13.45M | -32.05%-40.66M | 631.12%19.86M | 449.48%29.83M | 96.75%-1.72M | 392.12%27.39M | 62.26%-30.79M | -236.05%-3.74M |
Net common stock issuance | --0 | 35.31%-37.34M | -19.55%-26.21M | 72.06%-3.86M | --0 | -201.37%-7.26M | ---57.72M | ---21.93M | ---13.81M | ---19.57M |
Cash dividends paid | -6.47%-7.95M | -5.10%-31.96M | -5.74%-8.01M | -6.80%-8.24M | -4.13%-8.24M | -3.68%-7.46M | -5.94%-30.41M | -5.47%-7.58M | -7.41%-7.72M | -10.26%-7.92M |
Proceeds from stock option exercised by employees | 4,313.98%4.11M | -84.54%433K | --156K | -94.23%54K | -90.23%130K | -82.58%93K | -14.45%2.8M | --0 | 1,115.58%936K | 1,378.89%1.33M |
Interest paid (cash flow from financing activities) | -51.50%-7.12M | -51.89%-24.22M | -56.92%-6.46M | -60.79%-6.79M | -61.27%-6.27M | -26.42%-4.7M | 1.14%-15.94M | -8.43%-4.12M | -4.27%-4.22M | 10.11%-3.89M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | 86.49%-60K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -148.02%-5.04M | 31.49%-70.6M | -330.03%-27.08M | -7.00%-59.49M | 116.23%5.48M | 242.52%10.49M | -8.69%-103.04M | 67.41%-6.3M | 40.05%-55.6M | -289.91%-33.78M |
Net cash flow | ||||||||||
Beginning cash position | -52.28%37.37M | 114.30%78.32M | -30.51%38.26M | 4.87%48.1M | 36.65%44.81M | 114.30%78.32M | -4.62%36.55M | 47.42%55.06M | -9.42%45.86M | -7.97%32.79M |
Current changes in cash | 81.09%-6.34M | -197.95%-40.94M | -103.76%-875K | -206.97%-9.84M | -74.82%3.29M | -793.02%-33.52M | 2,459.80%41.79M | 2,991.55%23.28M | 169.23%9.2M | -12.87%13.07M |
Effect of exchange rate changes | 225.00%26K | 50.00%-10K | 10.00%-18K | --3K | ---3K | --8K | ---20K | ---20K | --0 | --0 |
End cash Position | -30.69%31.06M | -52.28%37.37M | -52.28%37.37M | -30.51%38.26M | 4.87%48.1M | 36.65%44.81M | 114.30%78.32M | 114.30%78.32M | 47.42%55.06M | -9.42%45.86M |
Free cash from | -802.16%-1.3M | -24.23%110.5M | -14.28%26.21M | -20.48%51.53M | -30.46%32.58M | -94.88%185K | 10.47%145.84M | -26.95%30.58M | -18.98%64.8M | 98.21%46.85M |
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 | -- | -- | -- |
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.