(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 | 53.03%-62M | -58.04%107M | 40.00%-18M | -32.64%130M | -44.30%127M | 2.94%-132M | 1.59%255M | -400.00%-30M | -14.22%193M | 31.79%228M |
Net income from continuing operations | 28.33%77M | 35.27%326M | 55.56%56M | 69.23%110M | 6.38%100M | 30.43%60M | 6.17%241M | 63.64%36M | 91.18%65M | -18.26%94M |
Depreciation and amortization | 28.00%32M | 22.47%109M | 19.23%31M | 28.57%27M | 23.81%26M | 19.05%25M | 20.27%89M | 30.00%26M | 16.67%21M | 10.53%21M |
Deferred tax | 19.05%25M | 23.53%105M | -14.29%12M | 69.57%39M | 9.09%36M | 40.00%21M | 11.84%85M | -80.56%14M | 666.67%23M | -17.50%33M |
Other non cashItems | 56.25%25M | 88.10%79M | 55.56%28M | 33.33%16M | 166.67%16M | 166.67%16M | 281.82%42M | 550.00%18M | 100.00%12M | 100.00%6M |
Change In working capital | 16.81%-193M | -228.57%-345M | -13.27%-111M | -118.63%-19M | -82.65%17M | -12.08%-232M | -356.52%-105M | -157.89%-98M | -46.60%102M | 164.86%98M |
-Change in receivables | 8.74%-94M | 79.07%-9M | 154.29%89M | -62.12%25M | -350.00%-20M | 32.24%-103M | -126.32%-43M | -37.50%35M | -4.35%66M | --8M |
-Change in inventory | 15.22%-117M | -370.67%-353M | -39.71%-190M | -185.71%-48M | ---- | -130.00%-138M | -257.14%-75M | -248.72%-136M | -30.86%56M | ---- |
-Change in payables and accrued expense | 0.00%11M | -59.09%9M | -107.14%-29M | 150.00%5M | -35.29%22M | -8.33%11M | -8.33%22M | 74.07%-14M | -120.83%-10M | 236.00%34M |
-Change in other current assets | 450.00%7M | 188.89%8M | 11.76%19M | 90.00%-1M | -73.21%15M | 71.43%-2M | -28.57%-9M | 1,800.00%17M | -42.86%-10M | -9.68%56M |
Interest paid (cash flow from operating activities) | -46.67%-22M | -112.50%-68M | -100.00%-18M | -110.00%-21M | -180.00%-14M | -87.50%-15M | -39.13%-32M | -125.00%-9M | -25.00%-10M | -66.67%-5M |
Tax refund paid | 14.29%-6M | -52.31%-99M | 5.88%-16M | -10.00%-22M | -184.21%-54M | 22.22%-7M | 28.57%-65M | -54.55%-17M | 28.57%-20M | 40.63%-19M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 53.03%-62M | -58.04%107M | 40.00%-18M | -32.64%130M | -44.30%127M | 2.94%-132M | 1.59%255M | -400.00%-30M | -14.22%193M | 31.79%228M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 65.12%-15M | -67.53%-258M | 22.22%-63M | -209.68%-96M | -180.00%-56M | -95.45%-43M | 20.21%-154M | 45.64%-81M | -138.46%-31M | -17.65%-20M |
Net PPE purchase and sale | 17.86%-23M | -59.79%-155M | -30.00%-52M | -110.00%-42M | -94.12%-33M | -40.00%-28M | -102.08%-97M | -135.29%-40M | -81.82%-20M | -70.00%-17M |
Net intangibles purchas and sale | 0.00%-2M | 9.09%-10M | 0.00%-3M | 33.33%-2M | 0.00%-3M | 0.00%-2M | 31.25%-11M | 0.00%-3M | 0.00%-3M | 50.00%-3M |
Net business purchase and sale | --0 | -102.17%-93M | 78.95%-8M | -550.00%-52M | ---20M | ---13M | 64.34%-46M | 70.54%-38M | ---8M | --0 |
Net other investing changes | --10M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 65.12%-15M | -67.53%-258M | 22.22%-63M | -209.68%-96M | -180.00%-56M | -95.45%-43M | 20.21%-154M | 45.64%-81M | -138.46%-31M | -17.65%-20M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -56.00%77M | 249.50%151M | -27.03%81M | 79.01%-34M | 65.87%-71M | 10.76%175M | -74.14%-101M | -28.39%111M | 23.58%-162M | -33.33%-208M |
Net issuance payments of debt | -55.34%92M | 168.75%344M | -19.75%130M | 125.00%23M | 89.21%-15M | 4.57%206M | 33.33%128M | -17.35%162M | 47.13%-92M | -17.80%-139M |
Net common stock issuance | 50.00%-15M | 21.11%-142M | 2.63%-37M | 23.73%-45M | 31.82%-30M | 23.08%-30M | -66.67%-180M | -26.67%-38M | -118.52%-59M | -214.29%-44M |
Cash dividends paid | ---- | -8.16%-53M | -8.33%-13M | -8.33%-13M | -8.00%-27M | ---- | -4.26%-49M | 0.00%-12M | -9.09%-12M | -4.17%-25M |
Net other financing activities | ---- | --2M | --1M | 0.00%1M | --1M | ---1M | ---- | ---- | --1M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -56.00%77M | 249.50%151M | -27.03%81M | 79.01%-34M | 65.87%-71M | 10.76%175M | -74.14%-101M | -28.39%111M | 23.58%-162M | -33.33%-208M |
Net cash flow | ||||||||||
Beginning cash position | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
End cash Position | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Free cash from | 46.30%-87M | -139.46%-58M | 0.00%-73M | -49.41%86M | -56.25%91M | -2.53%-162M | -21.39%147M | -180.77%-73M | -19.43%170M | 32.48%208M |
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 | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.