Cash Flow Statement | Trend | Unit | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -3,254 | 4,719 | -721 | -721 | -3,588 | 562 | -3,841 | -3,841 | -4,595 | -5,281 | 1,485 | -2,939 | -3,696 | 346 | -3,198 | -2,586 | 1,544 | 1,544 |
Depreciation and Amortization |
Loading...
|
M | 4,425 | 4,433 | 4,042 | 4,042 | 4,075 | 3,955 | 3,733 | 3,733 | 3,582 | 3,288 | 3,161 | 3,074 | 3,023 | 3,004 | 2,903 | 1,254 | 3,527 | 3,527 |
Non-Cash Items (Other) |
Loading...
|
M | 10,186 | 12,356 | 7,281 | 7,281 | 10,362 | 12,771 | 9,033 | 9,033 | 10,794 | 15,436 | 8,784 | 5,901 | 8,854 | 8,289 | - | - | - | - |
Operating Cash Flow |
Loading...
|
M | 18,850 | 18,926 | 13,041 | 13,041 | 22,503 | 20,563 | 19,673 | 19,673 | 11,730 | 4,357 | 6,630 | 8,972 | 10,399 | 7,459 | 11,285 | 11,988 | 5,908 | 5,908 |
Capital Expenditures |
Loading...
|
M | -43,229 | -40,779 | -20,989 | -20,989 | -24,828 | -18,317 | -17,800 | -17,800 | -23,878 | -27,980 | -20,172 | -9,561 | -7,523 | -5,437 | -4,585 | -9,908 | -12,403 | -12,403 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | 762 | 762 | 762 | 1,263 | 91 | 545 | 978 | 87 | 504 | 384 | 181 | - | 616 | 690 | 565 | 366 | 366 |
Investing Cash Flow |
Loading...
|
M | - | 762 | 762 | 762 | 1,263 | 91 | 545 | 978 | 87 | 504 | 384 | 181 | - | 616 | 690 | 565 | 366 | 366 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | 43,279 | 43,279 | 43,279 | 6,180 | -3,849 | 6,656 | 28,524 | 9,937 | 26,371 | 19,476 | 19,176 | - | 607 | 4,773 | 1,889 | 13,120 | 13,120 |
Equity Repurchase (Common, Net) |
Loading...
|
M | -1,314 | -1,445 | -3,218 | -3,218 | -3,876 | 0 | - | - | -527 | -398 | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | 103,535 | 70,647 | 61,750 | 0 | 0 | 0 | 0 | 0 | 35,801 | 19,609 | 9,805 | 9,805 | 0 | 9,805 | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 206,068 | 141,296 | 74,356 | 74,356 | 26,437 | 29,625 | 90,153 | 90,153 | 71,632 | 56,641 | 73,484 | 54,256 | 34,842 | 13,295 | -8,468 | -6,653 | -8,537 | -8,537 |
Financing Cash Flow |
Loading...
|
M | 206,068 | 141,296 | 74,356 | 74,356 | 26,437 | 29,625 | 90,153 | 90,153 | 71,632 | 56,641 | 73,484 | 54,256 | 34,842 | 13,295 | -8,468 | -6,653 | -8,537 | -8,537 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 24,433 | 20,094 | 7,550 | 7,550 | 25,616 | 24,832 | 14,872 | 14,872 | 26,367 | 6,531 | 20,679 | 12,704 | 7,605 | 10,569 | - | - | - | - |
Ending Cash |
Loading...
|
M | 55,911 | 24,433 | 38,182 | 38,182 | 7,550 | 25,616 | 28,379 | 28,379 | 14,872 | 26,367 | 6,531 | 20,679 | 12,704 | 7,605 | 10,569 | - | - | - |
Stock-Based Compensation |
Loading...
|
M | 509 | 380 | 378 | 378 | 623 | 450 | 475 | 475 | 835 | 837 | 263 | 103 | 23 | 51 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -1,314 | -1,445 | -3,218 | -3,218 | -3,876 | 0 | - | - | -527 | -398 | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 178 | 2,577 | 4,411 | 1,110 | 7,089 | 7,930 | 1,643 | 21 | 527 | 65,612 | 398 | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -24,337 | -16,257 | -4,082 | -4,082 | 1,115 | 23,988 | 33,933 | 33,933 | 22,514 | 34,664 | - | 31,528 | - | - | 32,188 | 35,266 | 21,101 | 21,101 |
Free Cash Flow |
Loading...
|
M | -24,379 | -21,853 | -7,948 | -7,948 | -2,325 | 2,246 | 1,873 | 1,873 | -12,148 | -23,623 | -13,542 | -589 | 2,876 | 2,022 | - | - | - | - |
StockViz Staff
September 19, 2024
Any question? Send us an email