(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -48.70%172M | -127.31%-40.2M | 54.05%-307.2M | -17.88%617M | 46.93%803.4M | 3.58%335.3M | 277.44%147.2M | -322.63%-668.6M | 45.80%751.3M | -17.41%546.8M |
Net income from continuing operations | 182.58%181.7M | 492.72%102.5M | 144.57%32.4M | 180.74%164.3M | 760.61%198.8M | 255.31%64.3M | -135.22%-26.1M | -136.81%-72.7M | -367.82%-203.5M | 670.00%23.1M |
Operating gains losses | 304.07%25.1M | 258.72%17.3M | -289.36%-8.9M | -514.06%-26.5M | -111.53%-7.9M | 54.28%-12.3M | 17.42%-10.9M | 121.36%4.7M | -29.67%6.4M | 274.32%68.5M |
Depreciation and amortization | 20.04%67.7M | 4.87%58.1M | -4.16%43.8M | 14.93%241.7M | 14.56%84.2M | 21.55%56.4M | 15.90%55.4M | 7.28%45.7M | 0.81%210.3M | 33.88%73.5M |
Deferred tax | 977.46%62.3M | -64.82%8.9M | 101.97%600K | 50.17%-43.6M | -191.52%-31.3M | 72.90%-7.1M | 156.98%25.3M | 42.34%-30.5M | -327.86%-87.5M | -41.03%34.2M |
Other non cash items | -39.20%32.1M | -7.82%33M | 7.58%42.6M | -63.26%157.9M | -8.90%29.7M | 1.54%52.8M | 364.94%35.8M | -38.03%39.6M | 104.08%429.8M | 167.21%32.6M |
Change In working capital | -178.71%-192.2M | -215.46%-219.6M | 42.54%-332.6M | -25.74%439.5M | 77.91%648.3M | -38.57%244.2M | 372.10%190.2M | -556.98%-578.8M | 26.10%591.8M | -38.27%364.4M |
-Change in receivables | -325.27%-158.2M | -772.73%-115.2M | 48.98%-32.4M | -112.42%-9.2M | -30.11%104.7M | -985.71%-37.2M | 84.32%-13.2M | -1,576.74%-63.5M | 170.30%74.1M | 454.81%149.8M |
-Change in inventory | 38.29%-97.5M | -101.71%-165.4M | -6.87%-499.3M | 2.45%-287.1M | 11.94%420.1M | 41.70%-158M | 45.59%-82M | -88.46%-467.2M | -162.04%-294.3M | 13.69%375.3M |
-Change in payables and accrued expense | 221.78%184.7M | 115.43%104.7M | 14.46%178.9M | -24.66%220.9M | -43.90%23M | -16.57%57.4M | -59.36%48.6M | 106.20%156.3M | 3,032.00%293.2M | 149.46%41M |
-Change in other current assets | -305.48%-382.2M | -88.64%13.9M | 68.57%-108.5M | -136.68%-68.3M | 69.65%-31.5M | -56.10%186M | 689.68%122.4M | -131.52%-345.2M | 342.76%186.2M | -148.99%-103.8M |
-Change in other current liabilities | 24.17%254.8M | --0 | --0 | 80.89%-3M | -419,200.00%-419.1M | 68,500.00%205.2M | --0 | 78.57%-3M | 71.45%-15.7M | 100.19%100K |
-Change in other working capital | 167.39%6.2M | -150.35%-57.6M | -10.50%128.7M | 68.30%586.2M | 662.35%551.1M | -105.35%-9.2M | 264.33%114.4M | -40.77%143.8M | 43.93%348.3M | -162.70%-98M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -48.70%172M | -127.31%-40.2M | 54.05%-307.2M | -17.88%617M | 46.93%803.4M | 3.58%335.3M | 277.44%147.2M | -322.63%-668.6M | 45.80%751.3M | -17.41%546.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -125.58%-127M | -83.65%-146M | -38.18%-188.2M | -308.77%-447.6M | -92.97%-175.6M | 2.93%-56.3M | -176.00%-79.5M | -109.22%-136.2M | 16.79%-109.5M | 25.23%-91M |
Net PPE purchase and sale | -24.09%-68.5M | -63.10%-57.9M | -3.62%-42.9M | -67.74%-219.4M | -82.64%-87.3M | -65.77%-55.2M | -12.34%-35.5M | -128.73%-41.4M | -33.33%-130.8M | -59.33%-47.8M |
Net intangibles purchase and sale | -16.63%-61M | -46.55%-65.8M | -122.18%-65.1M | -60.35%-192.1M | -49.77%-65.6M | -85.46%-52.3M | -70.08%-44.9M | -36.92%-29.3M | 28.05%-119.8M | 37.25%-43.8M |
Net business purchase and sale | 650.00%1.1M | ---1.6M | 22.03%-13.8M | -5,900.00%-24M | ---6.1M | 33.33%-200K | --0 | -3,440.00%-17.7M | 91.30%-400K | --0 |
Net investment purchase and sale | -97.47%1.3M | -2,400.00%-20.7M | -137.94%-127.3M | -69.70%42.6M | 6,171.43%43.9M | 1,325.00%51.3M | -71.88%900K | -113.15%-53.5M | 3.46%140.6M | 103.78%700K |
Net other investing changes | ---- | ---- | --60.5M | ---60.5M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -125.58%-127M | -83.65%-146M | -38.18%-188.2M | -308.77%-447.6M | -92.97%-175.6M | 2.93%-56.3M | -176.00%-79.5M | -109.22%-136.2M | 16.79%-109.5M | 25.23%-91M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 111.18%67.5M | -104.26%-5.4M | -248.95%-219.7M | 47.89%-348.7M | -131.80%-19.4M | -10,305.17%-603.5M | 151.61%126.7M | 130.80%147.5M | -55.41%-669.2M | 120.41%61M |
Net issuance payments of debt | 100.71%4.3M | -104.26%-5.4M | -248.95%-219.7M | 58.37%-344.8M | -125.41%-15.5M | -2,801.44%-603.5M | 132.52%126.7M | 130.80%147.5M | -93.48%-828.3M | 120.41%61M |
Net common stock issuance | ---- | ---- | ---- | --9.5M | ---- | ---- | ---- | ---- | --0 | --0 |
Cash dividends paid | ---- | ---- | --0 | ---13.4M | ---- | ---- | ---- | --0 | --0 | ---- |
Proceeds from stock option exercised by employees | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net other financing activities | --63.2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --159.1M | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 111.18%67.5M | -104.26%-5.4M | -248.95%-219.7M | 47.89%-348.7M | -131.80%-19.4M | -10,305.17%-603.5M | 151.61%126.7M | 130.80%147.5M | -55.41%-669.2M | 120.41%61M |
Net cash flow | ||||||||||
Beginning cash position | -46.93%716.5M | -21.07%912.7M | -10.43%1.63B | -1.25%1.82B | -21.20%1.02B | 29.95%1.35B | 1.37%1.16B | -1.25%1.82B | -2.36%1.84B | -18.62%1.3B |
Current changes in cash | 134.67%112.5M | -198.56%-191.6M | -8.88%-715.7M | -554.38%-179.3M | 17.69%608.2M | -224.86%-324.5M | 290.78%194.4M | 6.39%-657.3M | 41.58%-27.4M | 113.91%516.8M |
Effect of exchange rate changes | -122.22%-4M | -666.67%-4.6M | 210.53%2.1M | -327.27%-10M | -866.67%-5.8M | -460.00%-1.8M | -700.00%-600K | -143.18%-1.9M | 83.33%4.4M | -400.00%-600K |
End cash Position | -19.43%825M | -46.93%716.5M | -21.07%912.7M | -10.43%1.63B | -10.43%1.63B | -21.20%1.02B | 29.95%1.35B | 1.37%1.16B | -1.25%1.82B | -1.25%1.82B |
Free cash flow | -81.07%42.5M | -405.21%-163.9M | 43.86%-415.2M | -62.41%186.2M | 43.72%647.9M | -14.35%224.5M | 378.24%53.7M | -272.97%-739.6M | 100.45%495.3M | -19.53%450.8M |
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 |
No Data
No Data