(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 | -19.47%9.1M | 65.54%219.5M | 115.07%89.9M | -29.75%36.6M | 146.08%81.7M | 105.45%11.3M | 171.72%132.6M | 41,900.00%41.8M | 101.94%52.1M | 20.29%33.2M |
Net income from continuing operations | -28.28%7.1M | 174.66%54.8M | 976.92%45.6M | 81.90%-3.8M | 115.66%3.1M | 136.13%9.9M | 2.65%-73.4M | 45.26%-5.2M | -0.48%-21M | 23.26%-19.8M |
Operating gains losses | 1,625.00%6.9M | -77.08%1.1M | -83.33%200K | -83.33%200K | -75.00%300K | -66.67%400K | 146.60%4.8M | 107.10%1.2M | -45.45%1.2M | -45.45%1.2M |
Depreciation and amortization | 120.81%48.8M | 48.88%132.5M | 96.75%48.4M | 76.71%38.7M | 7.87%23.3M | 5.74%22.1M | 14.84%89M | 35.16%24.6M | 4.29%21.9M | -7.30%21.6M |
Remuneration paid in stock | -66.67%800K | 145.45%5.4M | --1.2M | 240.00%1.7M | -87.50%100K | 166.67%2.4M | 22.22%2.2M | --0 | -16.67%500K | 60.00%800K |
Remuneration paid in stock | -5.47%38M | -5.59%136.7M | -40.26%18.7M | -7.40%36.3M | 6.96%41.5M | 13.24%40.2M | 27.69%144.8M | 5.03%31.3M | 33.33%39.2M | 23.57%38.8M |
Deferred tax | -293.44%-11.8M | 341.18%4.1M | -44.12%-9.8M | 746.15%8.4M | -131.58%-600K | 35.56%6.1M | 95.58%-1.7M | -204.62%-6.8M | 91.77%-1.3M | 106.38%1.9M |
Other non cashItems | -78.43%1.1M | 7.78%9.7M | -303.57%-5.7M | 70.59%5.8M | 350.00%4.5M | 183.33%5.1M | -57.75%9M | -69.57%2.8M | -46.03%3.4M | -72.22%1M |
Change In working capital | -9.21%-81.8M | -196.44%-124.8M | -42.62%-8.7M | -718.29%-50.7M | 177.24%9.5M | -134.80%-74.9M | -2.68%-42.1M | 83.82%-6.1M | 173.33%8.2M | -155.41%-12.3M |
-Change in receivables | -78.81%-48.1M | -22.28%-48.3M | 158.80%13.7M | -398.55%-34.4M | 93.20%-700K | -2,790.00%-26.9M | -13.51%-39.5M | 21.02%-23.3M | -331.25%-6.9M | -334.09%-10.3M |
-Change in prepaid assets | 36.41%-13.1M | -93.86%-22.1M | -176.92%-2M | -2,300.00%-6.6M | 3,650.00%7.1M | -46.10%-20.6M | 7.32%-11.4M | 62.50%2.6M | 116.67%300K | 96.00%-200K |
-Change in payables and accrued expense | 28.00%16M | -36.99%4.6M | -562.50%-14.8M | -120.26%-3.1M | 444.83%10M | 250.60%12.5M | -24.74%7.3M | 123.88%3.2M | 578.13%15.3M | -114.95%-2.9M |
-Change in other working capital | 8.27%-36.6M | -4,033.33%-59M | -149.12%-5.6M | -1,220.00%-6.6M | -727.27%-6.9M | -280.00%-39.9M | 141.67%1.5M | 216.67%11.4M | -105.21%-500K | -67.65%1.1M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -19.47%9.1M | 65.54%219.5M | 115.07%89.9M | -29.75%36.6M | 146.08%81.7M | 105.45%11.3M | 171.72%132.6M | 41,900.00%41.8M | 101.94%52.1M | 20.29%33.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -20,664.29%-290.7M | 40.79%-202.8M | -295.58%-187.9M | 30.21%-29.8M | 124.11%16.3M | 99.24%-1.4M | 51.84%-342.5M | 76.32%-47.5M | 57.72%-42.7M | -1,308.33%-67.6M |
Capital expenditure reported | 1.76%-27.9M | -21.06%-114.4M | 11.82%-26.1M | -40.09%-31.8M | -26.01%-28.1M | -42.71%-28.4M | -48.35%-94.5M | -64.44%-29.6M | -57.64%-22.7M | -39.38%-22.3M |
Net business purchase and sale | ---173.3M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net investment purchase and sale | -419.64%-89.5M | 64.76%-87.4M | -803.91%-161.8M | 110.00%2M | 198.01%44.4M | 116.99%28M | 10.08%-248M | 90.30%-17.9M | 76.93%-20M | -197.42%-45.3M |
Net other investing changes | ---- | ---1M | --0 | --0 | --0 | ---1M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -20,664.29%-290.7M | 40.79%-202.8M | -295.58%-187.9M | 30.21%-29.8M | 124.11%16.3M | 99.24%-1.4M | 51.84%-342.5M | 76.32%-47.5M | 57.72%-42.7M | -1,308.33%-67.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -18.94%1.77B | -68.35%242M | -349.52%-103.3M | 122.15%281.2M | -12.26%-2.12B | -43.69%2.19B | 55.44%764.6M | 102.40%41.4M | -156.87%-1.27B | -78.82%-1.89B |
Net issuance payments of debt | 361.90%5.5M | 5.95%-7.9M | 9.52%-1.9M | 9.52%-1.9M | 4.76%-2M | 0.00%-2.1M | -101.52%-8.4M | 40.00%-2.1M | -31.25%-2.1M | -50.00%-2.1M |
Proceeds from stock option exercised by employees | 3.38%15.3M | 27.60%49M | -44.94%8.7M | 83.87%17.1M | 15.07%8.4M | 146.67%14.8M | -59.75%38.4M | -35.51%15.8M | -74.52%9.3M | -68.40%7.3M |
Net other financing activities | -19.42%1.75B | -72.65%200.9M | -497.47%-110.1M | 120.84%266M | -12.29%-2.13B | -43.96%2.17B | 566.41%734.6M | 101.59%27.7M | -158.10%-1.28B | -75.71%-1.9B |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -18.94%1.77B | -68.35%242M | -349.52%-103.3M | 122.15%281.2M | -12.26%-2.12B | -43.69%2.19B | 55.44%764.6M | 102.40%41.4M | -156.87%-1.27B | -78.82%-1.89B |
Net cash flow | ||||||||||
Beginning cash position | 8.57%3.42B | 19.21%3.15B | 15.74%3.62B | -25.52%2.78B | -5.61%5.34B | 61.37%3.15B | -6.76%2.64B | -21.51%3.12B | 103.52%3.73B | 97.68%5.66B |
Current changes in cash | -32.12%1.49B | -53.36%258.7M | -663.87%-201.3M | 122.86%288M | -5.16%-2.03B | -40.69%2.2B | 425.53%554.7M | 101.86%35.7M | -158.42%-1.26B | -86.08%-1.93B |
Effect of exchange rate changes | -98.53%-13.5M | 124.57%11.5M | 171.11%6.4M | 118.54%6.1M | 187.88%5.8M | -500.00%-6.8M | -119.72%-46.8M | 56.73%-9M | -356.94%-32.9M | -300.00%-6.6M |
End cash Position | -8.28%4.9B | 8.57%3.42B | 8.57%3.42B | 15.74%3.62B | -25.52%2.78B | -5.61%5.34B | 19.21%3.15B | 19.21%3.15B | -21.51%3.12B | 103.52%3.73B |
Free cash from | -9.94%-18.8M | 175.85%105.1M | 422.95%63.8M | -83.67%4.8M | 391.74%53.6M | -18.75%-17.1M | 355.70%38.1M | 167.40%12.2M | 157.89%29.4M | -6.03%10.9M |
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.