(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 | ||||||||||
Net income from continuing operations | -20.93%68M | -41.41%58M | -21.13%56M | 6.21%359M | -14.88%103M | 21.13%86M | -1.98%99M | 57.78%71M | 14.19%338M | 22.22%121M |
Deferred tax | -26.47%25M | -13.33%26M | -19.05%17M | 21.28%114M | -6.45%29M | 25.93%34M | 57.89%30M | 23.53%21M | -5.05%94M | -26.19%31M |
Other non cash items | 240.00%34M | 230.00%26M | 1,300.00%24M | 133.82%23M | 975.00%35M | 11.11%10M | 71.01%-20M | 0.00%-2M | -257.89%-68M | -100.00%-4M |
Change In working capital | 70.59%-25M | 121.88%28M | -71.59%25M | 54.89%-180M | 70.59%-55M | -325.00%-85M | 16.88%-128M | 331.58%88M | -625.00%-399M | -216.95%-187M |
-Change in receivables | ---- | ---- | ---- | ---172M | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in inventory | ---- | ---- | ---- | ---114M | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other current assets | ---- | ---- | ---- | --102M | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other current liabilities | ---- | ---- | ---- | ---55M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 92.98%110M | 445.95%128M | -33.65%138M | 877.78%352M | 1,046.15%123M | -50.43%57M | 56.47%-37M | 994.74%208M | -92.53%36M | -113.40%-13M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | 25.93%-20M | 24.32%-28M | -16.00%-29M | -11.61%-125M | -12.50%-36M | 6.90%-27M | -37.04%-37M | -4.17%-25M | -15.46%-112M | -14.29%-32M |
Net PPE purchase and sale | --0 | -75.00%1M | ---- | 200.00%6M | --2M | --0 | --4M | ---- | 0.00%2M | --0 |
Net business purchase and sale | ---21M | -11,400.00%-115M | --0 | -417.69%-413M | -40,500.00%-404M | --0 | -100.77%-1M | -800.00%-9M | 3,350.00%130M | 0.00%1M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | --1M | ---- | --1M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -57.69%-41M | -317.65%-142M | 12.12%-29M | -2,760.00%-532M | -1,312.90%-438M | 0.00%-26M | -133.01%-34M | -32.00%-33M | 120.20%20M | -24.00%-31M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -105.45%-3M | -81.09%38M | 1,221.05%213M | 789.01%627M | 634.25%390M | 5,400.00%55M | 2,133.33%201M | 32.14%-19M | -378.95%-91M | ---73M |
Net common stock issuance | --0 | ---- | 25.00%-3M | 20.00%-4M | --0 | --0 | ---- | 20.00%-4M | -66.67%-5M | --0 |
Cash dividends paid | 0.00%-1M | -4.17%-125M | ---- | -33.33%-240M | ---120M | 0.00%-1M | ---120M | ---- | -33.33%-180M | --0 |
Net other financing activities | 66.67%-4M | 33.33%12M | -58.33%5M | -69.57%7M | --0 | ---12M | -59.09%9M | 500.00%12M | -17.86%23M | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -167.74%-21M | -208.75%-87M | 1,018.18%202M | 218.49%346M | 402.35%257M | 381.82%31M | 280.95%80M | 89.81%-22M | -88.39%-292M | -400.00%-85M |
Net cash flow | ||||||||||
Beginning cash position | 47.81%640M | 72.96%742M | 55.96%432M | -46.42%277M | 18.25%499M | 26.24%433M | 43.00%429M | -46.42%277M | 88.69%517M | -7.86%422M |
Current changes in cash | -22.58%48M | -1,222.22%-101M | 103.27%311M | 170.34%166M | 55.04%-58M | -20.51%62M | -76.92%9M | 168.92%153M | -203.51%-236M | -334.55%-129M |
Effect of exchange rate changes | -325.00%-9M | 60.00%-2M | 50.00%-1M | -150.00%-10M | 46.67%-8M | 100.00%4M | -200.00%-5M | -150.00%-2M | -125.00%-4M | -350.00%-15M |
End cash Position | 36.07%679M | 47.81%640M | 72.96%742M | 55.96%432M | 55.96%432M | 18.25%499M | 26.24%433M | 43.00%429M | -46.42%277M | -46.42%277M |
Free cash flow | 200.00%90M | 235.14%100M | -40.44%109M | 398.68%227M | 293.33%87M | -65.12%30M | 33.93%-74M | 3,760.00%183M | -119.74%-76M | -165.22%-45M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data