(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 | 52.85%296.91M | 111.76%105.08M | 64.67%106.46M | -6.75%44.23M | 25.62%41.76M | 32.02%194.25M | -13.05%49.62M | 64.18%64.65M | 60.51%47.43M | 57.25%33.24M |
Net income from continuing operations | 67.90%-43.63M | 44.00%-89.84M | 848.50%30.88M | 106.79%3.47M | -56.05%11.86M | -328.80%-135.91M | -1,066.24%-160.43M | -2,055.45%-4.13M | -89.62%1.68M | 2.17%26.98M |
Operating gains losses | -304.14%-6.86M | -691.08%-7.29M | -72.33%2.11M | 71.83%-2.52M | -75.82%1.15M | -45.45%3.36M | -69.48%1.23M | 6,142.86%7.61M | -933.02%-8.96M | 305.47%4.75M |
Depreciation and amortization | 27.13%219.69M | 60.90%71.6M | 36.43%63.94M | -7.05%39.92M | 14.88%44.24M | 41.33%172.81M | -0.69%44.5M | 24.09%46.86M | 99.60%42.94M | 100.68%38.51M |
Deferred tax | 201.74%32.58M | 211.05%17.02M | 14.27%6.58M | -92.38%1.04M | 17.19%7.94M | -77.40%10.8M | -212.90%-15.33M | -35.15%5.75M | 12.84%13.59M | -48.96%6.78M |
Other non cash items | 106.64%42.01M | 316.77%26.7M | 152.89%8.54M | -10.91%3.3M | -49.36%2.5M | -8.86%20.33M | -43.57%6.41M | -49.41%3.38M | 70.06%3.7M | 134.27%4.93M |
Change In working capital | 45.97%-9.74M | 853.76%887K | -97.85%249K | 265.22%2.66M | 61.43%-10.77M | 54.16%-18.02M | 100.61%93K | 1,492.30%11.58M | 80.64%-1.61M | -60.66%-27.91M |
-Change in receivables | -333.92%-17.11M | -572.06%-15.01M | -73.87%1.6M | -57.89%5.71M | 8.64%-9.42M | 143.29%7.32M | 73.35%-2.23M | -21.46%6.14M | 13,800.00%13.56M | 36.49%-10.31M |
-Change in inventory | -2.96%-21.02M | 106.60%446K | -134.78%-6.43M | -629.08%-11.38M | 60.90%-3.66M | 14.31%-20.42M | -20.01%-6.76M | 65.78%-2.74M | 77.89%-1.56M | -198.75%-9.36M |
-Change in prepaid assets | -97.32%-3.24M | -241.77%-4.8M | 53.32%-1.25M | 33.85%1.81M | -5.31%998K | 23.55%-1.64M | -152.31%-1.4M | -53.96%-2.68M | 221.40%1.35M | 135.37%1.05M |
-Change in payables and accrued expense | 1,065.10%31.64M | 92.99%20.24M | -41.76%6.32M | 143.59%6.52M | 114.16%1.32M | -192.18%-3.28M | 360.34%10.49M | 309.51%10.86M | -34,695.35%-14.96M | -286.79%-9.29M |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---1K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 52.85%296.91M | 111.76%105.08M | 64.67%106.46M | -6.75%44.23M | 25.62%41.76M | 32.02%194.25M | -13.05%49.62M | 64.18%64.65M | 60.51%47.43M | 57.25%33.24M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 15.06%-216.88M | 29.97%-51M | 42.86%-33.68M | -26.08%-73.24M | 9.00%-59.59M | -115.47%-255.33M | -42.05%-72.82M | -394.76%-58.94M | -14.61%-58.09M | -1,312.84%-65.49M |
Net PPE purchase and sale | 13.50%-217.31M | 29.29%-51.85M | 37.14%-37.05M | -25.00%-67.48M | 5.30%-61.55M | -64.97%-251.24M | -18.16%-73.33M | -11.18%-58.94M | -151.37%-53.99M | -297.87%-64.99M |
Net business purchase and sale | ---13.32M | ---10.26M | --1.53M | ---4.59M | ---- | --0 | --0 | --0 | --0 | ---- |
Net investment purchase and sale | --12.4M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | 133.10%1.36M | -352.06%-1.28M | --1.85M | 71.54%-1.17M | 497.57%1.96M | 37.10%-4.1M | -95.29%509K | ---- | 85.95%-4.1M | -104.21%-493K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 15.06%-216.88M | 29.97%-51M | 42.86%-33.68M | -26.08%-73.24M | 9.00%-59.59M | -115.47%-255.33M | -42.05%-72.82M | -394.76%-58.94M | -14.61%-58.09M | -1,312.84%-65.49M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -185.05%-32.72M | -499.74%-45.26M | -99.23%-47.12M | 168.56%37.67M | -40.16%22M | 174.80%38.47M | 132.81%11.32M | -92.64%-23.65M | 738.08%14.03M | 1,607.54%36.77M |
Net issuance payments of debt | -166.17%-31.63M | -2,146.76%-57.13M | -166.67%-40M | 102.50%40.5M | -37.50%25M | 248.01%47.79M | 109.89%2.79M | -268.01%-15M | --20M | --40M |
Net common stock issuance | --0 | --0 | --0 | --0 | ---- | -1,994.25%-5.93M | --0 | -6,536.36%-2.92M | -1,589.60%-3.01M | ---- |
Proceeds from stock option exercised by employees | --301K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | 59.01%-1.39M | 35.50%11.56M | -24.27%-7.12M | 4.45%-2.83M | 7.27%-3M | 82.54%-3.4M | 232.26%8.53M | 29.74%-5.73M | -23.58%-2.97M | -32.47%-3.23M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -185.05%-32.72M | -499.74%-45.26M | -99.23%-47.12M | 168.56%37.67M | -40.16%22M | 174.80%38.47M | 132.81%11.32M | -92.64%-23.65M | 738.08%14.03M | 1,607.54%36.77M |
Net cash flow | ||||||||||
Beginning cash position | -24.84%80.49M | 29.55%117.78M | -19.55%93.42M | -23.23%84.73M | -24.84%80.49M | -18.80%107.1M | -33.04%90.91M | -4.65%116.13M | -24.24%110.37M | -18.80%107.1M |
Current changes in cash | 309.17%47.31M | 174.21%8.82M | 243.09%25.66M | 157.11%8.66M | -7.82%4.17M | 0.72%-22.62M | 58.62%-11.88M | -218.09%-17.94M | 114.43%3.37M | -67.82%4.53M |
Effect of exchange rate changes | 108.68%346K | 6.52%1.55M | 82.04%-1.31M | -98.50%36K | 105.25%66K | -97.52%-3.99M | 4,062.86%1.46M | -497.86%-7.28M | 534.48%2.39M | -341.40%-1.26M |
End cash Position | 59.20%128.15M | 59.20%128.15M | 29.55%117.78M | -19.55%93.42M | -23.23%84.73M | -24.84%80.49M | -24.84%80.49M | -33.04%90.91M | -4.65%116.13M | -24.24%110.37M |
Free cash flow | 239.67%79.6M | 324.49%53.23M | 1,114.40%69.42M | -254.82%-23.26M | 37.66%-19.79M | -1,006.33%-56.99M | -375.06%-23.71M | 141.93%5.72M | -181.18%-6.55M | -760.91%-31.75M |
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 | -- | -- | -- | -- |
No Data