(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 | 41.90%794.06M | 204.52%189.72M | -58.24%189.18M | -68.86%123.76M | 701.18%291.4M | 349.02%559.57M | -514.35%-181.52M | 1,399.45%453.01M | 693.49%397.37M | -142.99%-48.47M |
Net income from continuing operations | -61.51%246.02M | 19.34%-44.59M | -92.87%55.62M | 4.42%160.13M | 147.97%74.86M | 425.26%639.13M | -59.25%-55.28M | 1,554.14%779.68M | 339.29%153.35M | -268.02%-156.07M |
Operating gains losses | 67.96%-240.09M | -166.56%-25.77M | 93.53%-45.84M | -48.17%-93.52M | -379.02%-74.95M | -746.31%-749.26M | 164.06%38.72M | -2,104.11%-708.84M | -920.33%-63.12M | -351.72%-15.65M |
Depreciation and amortization | -2.00%713.05M | 574.41%241.23M | -37.25%138.53M | -40.73%152.56M | 7.88%180.73M | 30.06%727.64M | -74.59%35.77M | 39.70%220.77M | 88.19%257.39M | 40.62%167.53M |
Deferred tax | -88.98%6.76M | -80.49%7.29M | -79.52%3.8M | 0.08%6.72M | -2,332.12%-11.06M | 188.58%61.33M | 663.84%37.38M | 201.10%18.56M | 113.35%6.72M | 91.43%-454.9K |
Other non cash items | 768.35%57.46M | 226.13%21.58M | 385.58%26.6M | -11.07%13.07M | -207.73%-3.79M | -69.39%6.62M | -459.86%-17.11M | 2,971.61%5.48M | 42.60%14.69M | -42.65%3.52M |
Change In working capital | 24.53%-231.15M | 42.02%-136.62M | -127.36%-30.79M | -881.36%-157.8M | 166.80%94.06M | 23.10%-306.27M | -205.24%-235.61M | 211.55%112.55M | 111.40%20.2M | -239.30%-140.8M |
-Change in receivables | -48.56%-655.09M | -37.37%-455.08M | 35.54%-124.98M | -135.55%-92.54M | -79.06%17.51M | -12.30%-440.95M | -13.91%-331.28M | -218.21%-193.89M | -152.15%-39.29M | 443.47%83.59M |
-Change in inventory | 117.52%43.07M | 115.14%17.7M | 5.40%-23.66M | 191.18%41.67M | 116.79%7.36M | -285.36%-245.77M | -256.35%-116.92M | -577.73%-25.01M | -770.75%-45.7M | -107.37%-43.86M |
-Change in prepaid assets | 79.93%-12.03M | 79.79%50.1M | 9.61%-42.31M | 77.52%-7.33M | -53.17%-12.49M | 46.43%-59.95M | 558.25%27.86M | -4.39%-46.81M | 49.34%-32.63M | -21.61%-8.15M |
-Change in payables and accrued expense | -18.19%545.71M | 29.41%356.57M | -68.57%129.02M | -131.48%-56.06M | 192.76%116.18M | 119.71%667.09M | 63.54%275.54M | 659.02%410.51M | 1,353.26%178.05M | -237.01%-125.24M |
-Change in other current assets | 13.74%-244.1M | -1.72%-145.9M | 128.53%8.58M | -28.26%-61.04M | 1.85%-45.74M | -36.35%-282.97M | -418.18%-143.44M | 20.42%-30.08M | 46.20%-47.59M | 61.62%-46.6M |
-Change in other current liabilities | 228.04%18.24M | -25.99%7.71M | 160.10%11.19M | 66.70%-3.32M | 30.22%2.67M | -162.07%-14.24M | 265.09%10.41M | 6.39%-18.61M | -330.45%-9.97M | -95.24%2.05M |
-Change in other working capital | 3.59%73.05M | -23.49%32.29M | -30.85%11.36M | 20.18%20.82M | 431.79%8.58M | 38.18%70.52M | 20.78%42.21M | 35.21%16.44M | 172.87%17.32M | -12.19%-2.59M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 41.90%794.06M | 204.52%189.72M | -58.24%189.18M | -68.86%123.76M | 701.18%291.4M | 349.02%559.57M | -514.35%-181.52M | 1,399.45%453.01M | 693.49%397.37M | -142.99%-48.47M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -295.88%-1.21B | -78.42%-514.37M | -308.15%-311.51M | -146.35%-264.66M | -207.90%-117.73M | -203.48%-305.21M | -339.90%-288.29M | -109.08%-76.32M | -988.52%-107.43M | 116.77%109.1M |
Net PPE purchase and sale | -67.61%-1.17B | -178.87%-498.24M | -257.44%-282.05M | -80.66%-264.93M | 42.57%-123.63M | -16.54%-697.34M | 27.13%-178.66M | 32.32%-78.91M | 22.01%-146.64M | -362.27%-215.28M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 111.85%13.09M | -241.20%-3.61M | 332.84%30.73M | ---- | 89.69%-9.82M |
Net investment purchase and sale | -105.22%-20.65M | 75.43%-22.25M | 99.15%-179.74K | -94.77%1.99M | -100.07%-219.98K | -61.63%395.54M | -123.57%-90.56M | -102.17%-21.14M | -81.09%38.07M | 164.57%327.73M |
Net other investing changes | -13.76%-18.77M | 139.55%6.12M | -318.18%-29.28M | -250.93%-1.72M | -5.32%6.12M | 39.43%-16.5M | 27.87%-15.47M | -145.37%-7M | 302.74%1.14M | 670.74%6.46M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -295.88%-1.21B | -78.42%-514.37M | -308.15%-311.51M | -146.35%-264.66M | -207.90%-117.73M | -203.48%-305.21M | -339.90%-288.29M | -109.08%-76.32M | -988.52%-107.43M | 116.77%109.1M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 738.16%472.75M | 5,468.86%465.23M | 1,922.10%274.52M | -6,681.76%-520.23M | 698.93%253.24M | 93.49%-74.08M | 104.29%8.35M | 98.39%-15.07M | -49.28%-7.67M | -1,400.21%-42.28M |
Net issuance payments of debt | 2,175.40%973.35M | 4,646.68%398.7M | 1,397.42%115.5M | 4,348.40%204.91M | 819.42%254.23M | -293.54%-46.9M | -72.20%8.4M | -177.30%-8.9M | 361.92%4.61M | -3,526.02%-35.34M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | -1,741.71%-500.6M | 146,654.44%66.53M | 2,679.97%159.01M | -5,806.30%-725.15M | 85.65%-996.38K | 97.49%-27.18M | 99.97%-45.4K | 99.30%-6.16M | -82.36%-12.28M | 26.57%-6.94M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 738.16%472.75M | 5,468.86%465.23M | 1,922.10%274.52M | -6,681.76%-520.23M | 698.93%253.24M | 93.49%-74.08M | 104.29%8.35M | 98.39%-15.07M | -49.28%-7.67M | -1,400.21%-42.28M |
Net cash flow | ||||||||||
Beginning cash position | -10.48%954.02M | -48.17%896.43M | -35.65%835.88M | -5.38%1.55B | 14.96%1.09B | -39.99%1.07B | 54.69%1.73B | 7.68%1.3B | 28.68%1.64B | -45.49%950.48M |
Current changes in cash | -67.52%58.55M | 130.47%140.59M | -57.91%152.19M | -334.22%-661.13M | 2,226.25%426.9M | 125.10%180.28M | -1,402.95%-461.46M | 660.67%361.62M | 570.43%282.27M | 103.40%18.35M |
Effect of exchange rate changes | 182.75%93.19M | -107.50%-11.93M | -89.96%6.92M | 113.13%63.16M | -45.62%35.03M | -1,743.45%-112.62M | 759.50%159.01M | 391.14%68.94M | -5,336.91%-481.09M | 221.57%64.42M |
End cash Position | -2.44%1.11B | -2.44%1.11B | -48.17%896.43M | -42.12%835.88M | 50.46%1.55B | 6.45%1.13B | 6.45%1.13B | 54.69%1.73B | 19.55%1.44B | -15.53%1.03B |
Free cash flow | -172.03%-374.78M | 14.34%-308.52M | -124.82%-92.87M | -156.30%-141.17M | 163.61%167.77M | 70.92%-137.77M | -78.86%-360.18M | 533.08%374.1M | 198.33%250.73M | -500.36%-263.75M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data