(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 | -15.24%-80.7M | 49.91%-8.8M | -79.97%-25.62M | 19.66%-18.55M | -83.29%-27.72M | -245.43%-70.02M | -21.14%-17.57M | -168.86%-14.24M | -270.72%-23.09M | -153.16%-15.13M |
Net income from continuing operations | -195.21%-362.95M | -1,043.37%-292.78M | 68.67%-11.76M | 12.48%-28.88M | -10.19%-29.53M | -138.18%-122.95M | -313.02%-25.61M | -112.83%-37.55M | -242.59%-33M | -159.25%-26.8M |
Operating gains losses | -1,050.37%-30.89M | -3,250.20%-31.69M | --599K | ---247K | 249.67%452K | 100.93%3.25M | -11.37%1.01M | ---- | ---- | 99.22%-302K |
Depreciation and amortization | -6.81%36.05M | -13.65%9M | -14.44%8.61M | 1.89%9.22M | 0.80%9.22M | 11.73%38.69M | 25.10%10.42M | 19.80%10.07M | 2.99%9.05M | 0.49%9.15M |
Deferred tax | 4.21%-2.41M | 38.98%-2.55M | -86.42%141K | 59.88%259K | -155.58%-259K | 78.44%-2.52M | -81.99%-4.18M | 383.61%1.04M | 229.60%162K | 105.24%466K |
Other non cash items | -164.89%-3.73M | 267.37%2.22M | -2,407.67%-7.52M | -191.48%-1.09M | 375.03%2.67M | -732.54%-1.41M | 29.01%-1.32M | 80.46%-300K | 121.60%1.19M | -111.11%-969K |
Change In working capital | -49.44%-51.92M | 163.92%8.12M | -728.43%-27.83M | 0.58%-8.71M | -136.80%-23.5M | -4,813.86%-34.74M | 42.39%-12.7M | -116.05%-3.36M | -431.63%-8.76M | -581.10%-9.93M |
-Change in receivables | -175.96%-6.19M | -42.84%5.52M | -295.47%-9.11M | 74.44%-2.39M | -106.56%-208K | 168.37%8.14M | 198.93%9.66M | 131.86%4.66M | -169.73%-9.35M | -80.10%3.17M |
-Change in inventory | 59.76%-20.56M | 112.30%2.55M | 109.92%1.36M | -55.93%-12.14M | -39.73%-12.33M | -749.40%-51.08M | -2,790.01%-20.74M | -574.18%-13.73M | -221.05%-7.79M | -426.86%-8.82M |
-Change in prepaid assets | -196.74%-7.96M | -191.25%-5.17M | -68.14%1.77M | 92.12%-410K | -286.34%-4.15M | 201.52%8.23M | 142.15%5.67M | -13.43%5.54M | -520.52%-5.21M | 196.61%2.23M |
-Change in payables and accrued expense | -366.94%-18.46M | 239.88%5.32M | -826.68%-21.33M | -53.76%7.49M | -18.32%-9.94M | -53.18%6.92M | -141.77%-3.81M | -88.38%2.94M | 529.39%16.19M | 46.91%-8.4M |
-Change in other working capital | 117.92%1.25M | 96.95%-106K | 81.22%-519K | 52.02%-1.25M | 64.12%3.12M | -108.93%-6.95M | 60.13%-3.48M | -146.59%-2.76M | -25.06%-2.61M | 22.49%1.9M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -15.24%-80.7M | 49.91%-8.8M | -79.97%-25.62M | 19.66%-18.55M | -83.29%-27.72M | -245.43%-70.02M | -21.14%-17.57M | -168.86%-14.24M | -270.72%-23.09M | -153.16%-15.13M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 140.47%124.78M | -108.98%-5.91M | -131.60%-19.9M | 73.01%-17.24M | 144.97%167.83M | -218.35%-308.36M | 147.28%65.76M | -82.72%62.97M | -319.20%-63.88M | -838.11%-373.21M |
Net PPE purchase and sale | -30.02%-27.18M | -60.64%-6.19M | -11.35%-7.45M | 28.10%-4.52M | -121.30%-9.03M | -11.26%-20.91M | 3.14%-3.85M | -1.16%-6.69M | -45.38%-6.29M | -5.18%-4.08M |
Net business purchase and sale | 71.89%-29.15M | 100.47%89K | -875.38%-13.59M | 78.84%-15.65M | --0 | 25.76%-103.7M | 85.25%-18.99M | -5,704.17%-1.39M | -577.94%-73.98M | ---9.34M |
Net investment purchase and sale | 198.29%180.93M | --0 | -98.40%1.14M | -82.14%2.93M | 149.15%176.86M | ---184.07M | --88.28M | --71.05M | --16.43M | ---359.84M |
Net other investing changes | -40.31%194K | ---- | ---- | ---- | ---- | -99.92%325K | ---- | ---- | ---- | -99.93%40K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 140.47%124.78M | -108.98%-5.91M | -131.60%-19.9M | 73.01%-17.24M | 144.97%167.83M | -218.35%-308.36M | 147.28%65.76M | -82.72%62.97M | -319.20%-63.88M | -838.11%-373.21M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -670.68%-106.47M | -12,040.77%-101.25M | 1.70%-289K | -1,457.40%-2.63M | 81.67%-2.29M | -103.40%-13.82M | -100.19%-834K | 92.18%-294K | 95.89%-169K | 55.82%-12.52M |
Net issuance payments of debt | ---100.61M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | 57.62%-5.86M | 23.26%-640K | 1.70%-289K | -1,457.40%-2.63M | 81.67%-2.29M | 57.89%-13.82M | 95.37%-834K | 92.18%-294K | 95.89%-169K | -80.24%-12.52M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -670.68%-106.47M | -12,040.77%-101.25M | 1.70%-289K | -1,457.40%-2.63M | 81.67%-2.29M | -103.40%-13.82M | -100.19%-834K | 92.18%-294K | 95.89%-169K | 55.82%-12.52M |
Net cash flow | ||||||||||
Beginning cash position | -50.38%391.98M | 30.54%447.12M | 64.04%492.01M | 36.02%529.9M | -50.38%391.98M | 832.55%789.97M | -31.91%342.51M | 126.42%299.94M | 193.02%389.58M | 832.55%789.97M |
Current changes in cash | 84.09%-62.38M | -344.88%-115.96M | -194.58%-45.81M | 55.90%-38.42M | 134.38%137.81M | -154.89%-392.19M | -83.58%47.36M | -87.29%48.44M | -1,396.60%-87.13M | -890.96%-400.85M |
Effect of exchange rate changes | 160.58%3.52M | -7.21%1.96M | 115.62%916K | 121.15%531K | -75.43%114K | 37.21%-5.8M | 239.91%2.11M | 44.88%-5.86M | -147.06%-2.51M | 119.06%464K |
End cash Position | -15.02%333.11M | -15.02%333.11M | 30.54%447.12M | 64.04%492.01M | 36.02%529.9M | -50.38%391.98M | -50.38%391.98M | -31.91%342.51M | 126.42%299.94M | 193.02%389.58M |
Free cash flow | -18.64%-107.88M | 30.03%-14.99M | -58.04%-33.07M | 21.47%-23.07M | -91.36%-36.75M | -409.74%-90.93M | -15.92%-21.42M | -248.76%-20.93M | -419.40%-29.38M | -178.14%-19.2M |
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 | Adverse Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data