(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 | 89.47%-7.32M | -228.75%-89.01M | 153.81%48.47M | -1,722.29%-61.96M | -117.55%-5.97M | -457.81%-69.55M | -63.64%69.13M | -47.01%19.1M | -108.46%-3.4M | -7.23%34M |
Net income from continuing operations | -15.79%14.73M | 11.85%80.99M | -33.24%11.12M | 30.14%23.37M | 33.52%29.01M | 8.83%17.49M | 35.98%72.41M | 108.88%16.65M | 22.51%17.96M | 19.73%21.73M |
Operating gains losses | -30.50%-2.95M | 39.29%-1.93M | 427.34%6.92M | -249.86%-4.88M | 12.76%-2.62M | -2,136.63%-2.26M | 46.05%-3.18M | 182.27%1.31M | -264.58%-1.39M | 25.40%-3M |
Depreciation and amortization | 8.24%15.11M | 5.57%58.57M | 10.42%15.53M | 3.18%14.6M | 4.18%14.48M | 4.42%13.96M | 0.16%55.48M | -1.78%14.07M | -4.28%14.15M | 3.04%13.9M |
Remuneration paid in stock | 15.47%3.75M | 73.84%9.45M | 0.47%1.93M | 178.58%2.99M | -11.54%1.28M | 227.35%3.24M | -20.81%5.44M | 49.30%1.92M | -31.85%1.07M | -22.99%1.45M |
Deferred tax | -19.99%4.97M | 18.88%28.65M | -37.30%3.71M | 89.30%8.35M | 31.18%10.38M | 5.99%6.21M | 21.00%24.1M | 107.25%5.92M | -19.93%4.41M | 15.56%7.92M |
Other non cashItems | 324.20%4.8M | 31.99%9.42M | 38.96%1.55M | 56.21%5.62M | 67.72%2.02M | -7.36%1.13M | -47.79%7.14M | -77.85%1.11M | 51.54%3.6M | 382.73%1.2M |
Change In working capital | 61.14%-29.92M | -208.68%-200.57M | 230.72%21.38M | -177.88%-95.76M | -794.73%-49.19M | -789.26%-77M | -177.88%-64.98M | -217.03%-16.36M | -462.54%-34.46M | -182.60%-5.5M |
-Change in receivables | 1,829.77%34.75M | 96.32%-3.72M | --7.26M | --7.31M | -819.38%-16.27M | 90.37%-2.01M | -4,166.22%-100.88M | ---- | ---- | 92.56%-1.77M |
-Change in inventory | 4.71%-116.44M | -127.82%-166.02M | --28.11M | ---31.21M | -782.05%-40.73M | -508.31%-122.19M | -366.67%-72.88M | ---- | ---- | -303.53%-4.62M |
-Change in prepaid assets | -2,061.80%-9.4M | 39.91%-2.82M | --7.01M | ---4.98M | -22.11%-5.33M | -52.24%479K | -113.35%-4.69M | ---- | ---- | -144.38%-4.36M |
-Change in payables and accrued expense | 17.37%54.83M | -125.83%-29.94M | ---20.31M | ---69.39M | 33.68%13.04M | 77.05%46.72M | 130.19%115.9M | ---- | ---- | -39.02%9.75M |
-Change in other working capital | 316,350.00%6.33M | 179.61%1.93M | ---687K | --2.51M | 102.24%101K | -99.96%2K | -121.86%-2.42M | ---- | ---- | -290.12%-4.5M |
Interest paid (cash flow from operating activities) | -46.97%-8.04M | -47.06%-25.03M | -118.45%-7.05M | -51.45%-7.78M | -37.82%-4.74M | -4.73%-5.47M | 7.95%-17.02M | 5.34%-3.23M | -0.08%-5.14M | 17.12%-3.44M |
Interest received (cash flow from operating activities) | 58.46%206K | 78.98%630K | 72.73%190K | 85.23%163K | 83.75%147K | 75.68%130K | 53.71%352K | 77.42%110K | 57.14%88K | 40.35%80K |
Tax refund paid | 63.01%-9.99M | -363.61%-49.19M | -183.02%-6.82M | -134.16%-8.64M | -1,904.46%-6.74M | -546.66%-27M | 41.75%-10.61M | 45.95%-2.41M | 6.93%-3.69M | 86.61%-336K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 89.47%-7.32M | -228.75%-89.01M | 153.81%48.47M | -1,722.29%-61.96M | -117.55%-5.97M | -457.81%-69.55M | -63.64%69.13M | -47.01%19.1M | -108.46%-3.4M | -7.23%34M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 152.32%518K | -71.66%-24.63M | 75.16%-506K | -2,445.56%-22.07M | 84.60%-1.06M | 78.25%-990K | 77.08%-14.35M | -330.43%-2.04M | -128.79%-867K | -186.15%-6.89M |
Net PPE purchase and sale | 0.85%-1.99M | 5.35%-7.87M | 49.51%-1.29M | -39.91%-2.39M | -1.82%-2.18M | -5.09%-2M | -171.42%-8.31M | -574.16%-2.55M | -140.24%-1.71M | -127.71%-2.14M |
Net intangibles purchas and sale | 75.00%-36K | -10.61%-876K | -10.31%-599K | 80.68%-17K | -87.10%-116K | -45.45%-144K | 43.43%-792K | -98.90%-543K | 60.54%-88K | 71.03%-62K |
Net business purchase and sale | --912K | -131.53%-21M | ---3K | -38,076.36%-21M | --0 | --0 | 87.97%-9.07M | --0 | 96.79%-55K | -4,817.54%-5.61M |
Net other investing changes | 40.67%1.63M | 33.66%5.12M | 30.94%1.38M | 35.53%1.34M | 34.42%1.24M | 34.03%1.16M | 47.76%3.83M | 36.56%1.06M | 40.11%985K | 56.10%921K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 152.32%518K | -71.66%-24.63M | 75.16%-506K | -2,445.56%-22.07M | 84.60%-1.06M | 78.25%-990K | 77.08%-14.35M | -330.43%-2.04M | -128.79%-867K | -186.15%-6.89M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -81.96%10.24M | 267.80%117.47M | -121.90%-53.3M | 3,560.97%92.4M | 161.57%21.57M | 521.21%56.79M | 43.64%-70M | 28.98%-24.02M | 105.94%2.52M | 47.37%-35.03M |
Net issuance payments of debt | -68.71%20.71M | 415.19%148.16M | -151.25%-46.21M | 1,163.59%99.5M | 199.33%28.68M | 968.62%66.19M | 53.87%-47.01M | 34.07%-18.39M | 121.20%7.87M | 52.72%-28.87M |
Net common stock issuance | 51.00%-980K | -150.00%-2M | --0 | --0 | --0 | ---2M | ---800K | --0 | --0 | ---800K |
Cash dividends paid | -33.22%-7.15M | -24.53%-26.66M | -32.56%-7.09M | -32.56%-7.09M | -32.70%-7.11M | -0.30%-5.37M | -1.64%-21.41M | 0.04%-5.35M | 0.04%-5.35M | -0.11%-5.36M |
Net other financing activities | -15.13%-2.34M | -157.16%-2.03M | --0 | ---- | ---- | -297.06%-2.03M | 36.73%-789K | 51.48%-278K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -81.96%10.24M | 267.80%117.47M | -121.90%-53.3M | 3,560.97%92.4M | 161.57%21.57M | 521.21%56.79M | 43.64%-70M | 28.98%-24.02M | 105.94%2.52M | 47.37%-35.03M |
Net cash flow | ||||||||||
Beginning cash position | 73.29%-1.4M | -152.36%-5.23M | 127.79%3.93M | -227.98%-4.44M | -266.61%-18.98M | -152.36%-5.23M | 50.76%9.99M | -74.90%1.73M | -43.60%3.47M | -59.40%11.39M |
Current changes in cash | 125.01%3.44M | 125.19%3.83M | 23.37%-5.33M | 580.49%8.38M | 283.53%14.54M | -1,079.34%-13.75M | -552.51%-15.22M | -323.84%-6.96M | -339.42%-1.74M | 63.84%-7.92M |
End cash Position | 110.76%2.04M | 73.29%-1.4M | 73.29%-1.4M | 127.79%3.93M | -227.98%-4.44M | -266.61%-18.98M | -152.36%-5.23M | -152.36%-5.23M | -74.90%1.73M | -43.60%3.47M |
Free cash from | 86.95%-9.41M | -267.22%-98.85M | 197.81%46.13M | -1,077.29%-64.53M | -126.49%-8.41M | -514.93%-72.05M | -67.66%59.12M | -54.67%15.49M | -114.43%-5.48M | -9.63%31.74M |
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.