(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 | -54.21%18.96M | 39.20%239.46M | -9.45%53.77M | 86.40%86.12M | -4.18%58.15M | 621.09%41.41M | 122.09%172.02M | 71.06%59.38M | 277.99%46.21M | 132.96%60.69M |
Net income from continuing operations | 180.46%47.62M | -41.39%110.51M | -42.09%21.53M | 878.40%25.36M | -44.64%46.64M | -73.68%16.98M | 194.70%188.53M | 443.27%37.18M | -82.69%2.59M | 640.71%84.25M |
Operating gains losses | -259.77%-11.64M | 10.45%10.22M | 187.19%11.66M | -156.66%-15.44M | -59.07%6.71M | 134.66%7.28M | 179.97%9.26M | -173.32%-13.38M | 337.92%27.24M | 295.54%16.4M |
Depreciation and amortization | 88.01%15.34M | 18.57%39.8M | 71.89%12.23M | -9.66%7.16M | 33.52%12.26M | -12.78%8.16M | 55.19%33.57M | 49.56%7.12M | 36.62%7.92M | 53.14%9.18M |
Remuneration paid in stock | -235.46%-1.06M | 29.86%4.34M | 14.84%1.15M | 1,544.23%1.5M | -12.09%909K | -44.59%784K | 41.55%3.34M | -12.47%997K | -133.44%-104K | 101.95%1.03M |
Deferred tax | 20.92%8.14M | 52.56%25.77M | -137.09%-3.16M | 133.01%19.45M | 5,090.57%2.75M | 23,306.90%6.73M | 422,325.00%16.89M | 85,100.00%8.52M | 41,625.00%8.35M | 123.66%53K |
Other non cashItems | -89.81%706K | -14.42%11.47M | 220.52%2.86M | -80.86%691K | -77.42%991K | 53.60%6.93M | 13.64%13.4M | -19.57%892K | -33.52%3.61M | 47.94%4.39M |
Change In working capital | -636.61%-40.14M | 143.12%38.6M | -60.78%7.61M | 2,070.75%47.16M | 80.54%-10.73M | 89.40%-5.45M | -759.42%-89.51M | 564.89%19.41M | 16.15%-2.39M | -4,398.67%-55.11M |
-Change in receivables | -482.76%-34.13M | 123.33%26.67M | -278.38%-15.76M | 234.34%45.22M | 70.32%-11.71M | 117.82%8.92M | -1,211.72%-114.32M | -63.67%8.84M | -414.33%-33.66M | -980.96%-39.47M |
-Change in inventory | -273.39%-3.64M | -92.04%497K | 213.21%2.4M | -1,095.87%-2.41M | -319.31%-1.59M | -71.64%2.1M | 148.21%6.24M | 81.12%-2.12M | 112.51%242K | 140.14%725K |
-Change in prepaid assets | -523.52%-8.41M | 38.04%-746K | -629.82%-906K | 444.00%344K | 155.88%1.16M | -266.83%-1.35M | -116.91%-1.2M | -68.57%171K | -109.39%-100K | -196.35%-2.08M |
-Change in payables and accrued expense | 139.99%6.03M | -25.49%9.45M | 36.61%21.88M | -75.61%1.04M | 68.10%1.6M | -76.03%-15.08M | 194.49%12.68M | 536.02%16.02M | -20.96%4.27M | 151.60%953K |
-Change in other working capital | ---- | -61.48%2.73M | --0 | -88.98%2.96M | 98.76%-189K | 96.40%-37K | 585.43%7.1M | 50.39%-3.49M | 3,278.11%26.86M | ---15.24M |
Tax refund paid | ---- | 64.06%-1.24M | 91.79%-111K | 124.53%247K | ---- | ---- | -1,032.13%-3.45M | ---1.35M | ---1.01M | --493K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -54.21%18.96M | 39.20%239.46M | -9.45%53.77M | 86.40%86.12M | -4.18%58.15M | 621.09%41.41M | 122.09%172.02M | 71.06%59.38M | 277.99%46.21M | 132.96%60.69M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 10.94%-22M | -11.63%-105.75M | -6.16%-33.4M | 24.80%-18.65M | -69.88%-29M | -15.44%-24.71M | -24.33%-94.73M | -70.22%-31.46M | 5.41%-24.8M | 23.67%-17.07M |
Net PPE purchase and sale | 7.80%-30.35M | -15.13%-108.45M | -0.41%-32.16M | 17.53%-17.01M | -9.75%-26.37M | -87.80%-32.92M | -14.61%-94.2M | -20.39%-32.03M | 21.02%-20.63M | -7.43%-24.02M |
Net other investing changes | 1.66%8.35M | 608.47%2.7M | -320.78%-1.24M | 60.73%-1.64M | -137.81%-2.63M | 312.06%8.21M | -108.85%-531K | -93.06%563K | -3,839.62%-4.18M | --6.96M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 10.94%-22M | -11.63%-105.75M | -6.16%-33.4M | 24.80%-18.65M | -69.88%-29M | -15.44%-24.71M | -24.33%-94.73M | -70.22%-31.46M | 5.41%-24.8M | 23.67%-17.07M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 64.47%-23.11M | -348.09%-142.38M | -2,159.65%-21.9M | -773.43%-47.2M | 57.72%-8.24M | -999.76%-65.04M | -149.55%-31.77M | -269.11%-969K | 31.07%-5.4M | -88,477.27%-19.49M |
Net issuance payments of debt | 97.30%-1.66M | -252.32%-84.47M | 19.66%-813K | -2,182.15%-20.84M | 93.98%-1.25M | -4,991.98%-61.56M | -127.17%-23.97M | -32.63%-1.01M | -101.03%-913K | 77.08%-20.84M |
Net common stock issuance | ---2.98M | ---6.23M | ---2.8M | ---3.11M | ---327K | --0 | --0 | --0 | --0 | ---- |
Cash dividends paid | ---18.47M | ---55.57M | ---18.28M | ---22.86M | ---14.43M | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | 251.86%12.32M | -102.33%-1K | --0 | 336.97%8.1M | 225.79%4.22M | 151.08%3.5M | -96.78%43K | --309K | --1.85M |
Interest paid (cash flow from financing activities) | --0 | 25.43%-8.43M | --0 | 91.58%-404K | 35.00%-325K | -28.28%-7.7M | -88.33%-11.3M | --0 | 20.00%-4.8M | ---500K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 64.47%-23.11M | -348.09%-142.38M | -2,159.65%-21.9M | -773.43%-47.2M | 57.72%-8.24M | -999.76%-65.04M | -149.55%-31.77M | -269.11%-969K | 31.07%-5.4M | -88,477.27%-19.49M |
Net cash flow | ||||||||||
Beginning cash position | -13.20%90.57M | 132.28%104.34M | 25.37%94.11M | 18.48%75.26M | 195.82%56.39M | 132.28%104.34M | 394.92%44.92M | 142.10%75.06M | 41.40%63.52M | -63.88%19.06M |
Current changes in cash | 45.90%-26.15M | -119.05%-8.67M | -105.67%-1.53M | 26.71%20.27M | -13.33%20.92M | -124.05%-48.33M | -30.39%45.51M | 60.38%26.95M | 173.27%16M | 558.11%24.13M |
Cash adjustments other than cash changes | -600.78%-1.92M | -136.68%-5.1M | -186.58%-2.01M | 68.07%-1.42M | -110.09%-2.05M | 108.96%384K | 147.09%13.91M | 180.45%2.33M | -156.21%-4.45M | 276.38%20.32M |
End cash Position | 10.83%62.5M | -13.20%90.57M | -13.20%90.57M | 25.37%94.11M | 18.48%75.26M | 195.82%56.39M | 132.28%104.34M | 132.28%104.34M | 142.10%75.06M | 41.40%63.52M |
Free cash from | -234.10%-11.39M | 68.35%131.01M | -21.00%21.61M | 170.19%69.11M | -13.30%31.79M | 172.06%8.49M | 1,743.42%77.82M | 237.20%27.36M | 284.16%25.58M | 894.17%36.67M |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
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.