(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 | 85.02%133.08M | -35.76%459.46M | 21.76%151.37M | -41.07%124.68M | -35.17%111.48M | -65.32%71.93M | 11.93%715.26M | -37.36%124.32M | 36.05%211.58M | 9.95%171.95M |
Net income from continuing operations | -5.13%80.67M | -19.35%341.3M | 9.93%97.66M | -5.55%77.82M | -16.42%80.79M | -45.25%85.04M | -17.44%423.21M | -31.23%88.84M | -38.11%82.39M | -20.15%96.66M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | 121.09%6.23M | ---- | ---- | ---- |
Depreciation and amortization | 4.36%54.33M | -1.47%205.34M | -5.67%51.57M | 0.50%50.57M | 1.44%51.14M | -1.77%52.06M | -3.04%208.4M | 6.99%54.67M | -5.35%50.32M | -8.48%50.41M |
Deferred tax | 91.18%-383K | 211.75%10.73M | -17.79%25.15M | 80.00%-7.25M | 38.01%-2.83M | -805.85%-4.34M | -81.60%-9.6M | 26.91%30.59M | -2,366.79%-36.25M | -75.78%-4.57M |
Other non cash items | 459.52%2.97M | -33.04%37.79M | -71.85%5.47M | 17.27%15.12M | 36.92%18.03M | -107.53%-825K | 48.84%56.43M | 2,280.64%19.43M | -5.70%12.89M | -29.87%13.17M |
Change In working capital | 75.27%-18.34M | -486.42%-186.96M | 49.04%-40.52M | -142.82%-28.79M | -950.29%-43.5M | -200.17%-74.15M | 75.48%-31.88M | -355.55%-79.52M | 345.01%67.22M | 111.29%5.12M |
-Change in receivables | ---- | -456.73%-55.12M | -6,520.69%-46.08M | ---- | ---- | ---- | 308.74%15.45M | 94.45%-696K | ---- | ---- |
-Change in inventory | ---- | 27.70%-44.79M | 181.73%14.04M | ---- | ---- | ---- | 24.27%-61.95M | -177.58%-17.18M | ---- | ---- |
-Change in prepaid assets | ---- | -92.56%4.39M | -74.12%4.64M | ---- | ---- | ---- | 323.90%59M | -8.07%17.93M | ---- | ---- |
-Change in payables and accrued expense | ---- | -298.10%-78M | -58.85%2.28M | ---- | ---- | ---- | 74.77%-19.59M | 147.85%5.55M | ---- | ---- |
-Change in other current assets | 108.57%1.31M | 134.12%691K | 165.50%1.27M | 253.54%46.7M | -137.53%-32M | -8,880.46%-15.28M | -244.64%-2.03M | -2,251.11%-1.94M | 1,075.27%13.21M | -1,007.27%-13.47M |
-Change in other current liabilities | 66.63%-19.65M | -668.12%-6.68M | -156.08%-7.72M | 956.39%71.41M | -65.93%-11.5M | -9,270.40%-58.87M | -102.53%-869K | 42.82%13.76M | -140.03%-8.34M | -483.51%-6.93M |
-Change in other working capital | ---- | 65.94%-7.46M | 90.76%-8.96M | ---- | ---- | ---- | -70.62%-21.89M | -492.81%-96.94M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 85.02%133.08M | -35.76%459.46M | 21.76%151.37M | -41.07%124.68M | -35.17%111.48M | -65.32%71.93M | 11.93%715.26M | -37.36%124.32M | 36.05%211.58M | 9.95%171.95M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 101.48%6.43M | 87.94%-87.66M | 53.06%-58.45M | 658.79%248.37M | 162.13%156.28M | -41.66%-433.85M | -259.03%-726.76M | -230.68%-124.53M | 79.71%-44.45M | -36.22%-251.54M |
Net PPE purchase and sale | -10.00%-36.54M | -15.85%-149.71M | -19.82%-51.45M | -44.24%-35.94M | 9.16%-29.1M | -13.25%-33.22M | 31.95%-129.22M | 17.00%-42.94M | 48.27%-24.92M | 26.63%-32.03M |
Net intangibles purchase and sale | 64.95%-1.82M | 34.90%-13.09M | 78.86%-772K | -182.82%-5.1M | 63.61%-2.03M | 42.86%-5.19M | -20.94%-20.11M | -61.19%-3.65M | 42.03%-1.8M | -111.77%-5.58M |
Net business purchase and sale | --0 | -134.92%-149.53M | --0 | --0 | 98.19%-1.15M | ---148.38M | ---63.65M | --0 | --0 | ---63.65M |
Net investment purchase and sale | 102.96%7.1M | 157.78%291.23M | 183.14%47.77M | 1,725.95%280.1M | 233.94%203.44M | 13.47%-240.08M | -1,137.27%-504M | -137.82%-57.45M | 90.00%-17.23M | -11.36%-151.88M |
Net other investing changes | 640.04%37.7M | -580.93%-66.55M | -163.64%-54M | 1,961.80%9.31M | -1,026.32%-14.89M | -172.71%-6.98M | -121.80%-9.77M | -678.75%-20.48M | -111.01%-500K | 181.41%1.61M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 101.48%6.43M | 87.94%-87.66M | 53.06%-58.45M | 658.79%248.37M | 162.13%156.28M | -41.66%-433.85M | -259.03%-726.76M | -230.68%-124.53M | 79.71%-44.45M | -36.22%-251.54M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -2,872.00%-292.09M | -244.85%-433.83M | 98.64%-7.44M | -198.30%-401.09M | -166.67%-15.47M | 7.79%-9.83M | 16.34%-125.8M | -1,664.26%-546.37M | 637.44%408.02M | 983.74%23.21M |
Net issuance payments of debt | ---- | -302.36%-436.76M | 92.34%-36.76M | ---- | ---- | ---- | -162.55%-108.55M | ---480M | ---- | ---- |
Net common stock issuance | --0 | 34.71%163K | --0 | --0 | 14.29%88K | 158.62%75K | 100.13%121K | 100.08%14K | 100.00%1K | -62.25%77K |
Proceeds from stock option exercised by employees | ---- | --36.76M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net other financing activities | -2,849.49%-292.09M | -95.65%-33.99M | 88.80%-7.44M | -102.98%-1.09M | -167.27%-15.56M | 7.34%-9.9M | -2.48%-17.37M | -398.08%-66.38M | 2,892.47%36.57M | 917.31%23.13M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -2,872.00%-292.09M | -244.85%-433.83M | 98.64%-7.44M | -198.30%-401.09M | -166.67%-15.47M | 7.79%-9.83M | 16.34%-125.8M | -1,664.26%-546.37M | 637.44%408.02M | 983.74%23.21M |
Net cash flow | ||||||||||
Beginning cash position | -8.57%668.08M | -17.02%730.67M | -54.39%579.94M | -13.73%609.55M | -53.38%359.18M | -17.02%730.67M | 47.25%880.52M | 105.91%1.27B | -6.92%706.53M | -2.19%770.52M |
Current changes in cash | 58.96%-152.58M | 54.82%-62.03M | 115.64%85.48M | -104.87%-28.04M | 547.49%252.28M | -239.50%-371.75M | -147.97%-137.3M | -308.00%-546.58M | 512.48%575.16M | -82.54%-56.38M |
Effect of exchange rate changes | -805.77%-1.84M | 95.55%-558K | -52.74%2.67M | 84.38%-1.58M | 74.84%-1.91M | 151.90%260K | -241.17%-12.55M | 2,798.46%5.65M | -387.77%-10.09M | -454.50%-7.6M |
End cash Position | 43.01%513.67M | -8.57%668.08M | -8.57%668.08M | -54.39%579.94M | -13.73%609.55M | -53.38%359.18M | -17.02%730.67M | -17.02%730.67M | 105.91%1.27B | -6.92%706.53M |
Free cash flow | 182.60%94.72M | -47.58%296.65M | 27.56%99.15M | -54.75%83.64M | -40.19%80.35M | -80.17%33.52M | 30.86%565.93M | -46.19%77.73M | 77.34%184.86M | 22.02%134.34M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data