(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 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 17.53%168.52M | 107.03%85.74M | -26.13%25.27M | -55.15%17.44M | 38.77%40.07M | -34.97%143.38M | -45.50%41.42M | -13.41%34.2M | 10.39%38.89M | -58.61%28.87M |
Net income from continuing operations | -14.54%121.51M | 35.90%122.62M | 64.00%37.91M | -150.29%-6.71M | -308.57%-32.31M | 11.26%142.18M | -17.58%90.23M | 67.95%23.12M | 105.23%13.34M | 896.40%15.49M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---38.45M | --0 | ---- | ---- | ---- |
Depreciation and amortization | -3.16%133.99M | -8.29%31.37M | -5.11%33.16M | 0.42%35.16M | 0.30%34.31M | -3.85%138.36M | -4.45%34.2M | -3.28%34.95M | -2.90%35.01M | -4.80%34.21M |
Deferred tax | -354.83%-4.09M | 98.11%21.12M | 4.04%-2.57M | -306.20%-12.26M | -208.35%-10.38M | -57.06%1.6M | -31.10%10.66M | -22.44%-2.67M | 13.28%-3.02M | 44.60%-3.37M |
Other non cash items | -17.72%6.24M | -60.44%661K | 11.42%2.78M | 18.51%1.98M | -52.96%825K | 36.99%7.59M | -18.17%1.67M | 253.90%2.5M | -2.80%1.67M | 63.01%1.75M |
Change In working capital | 17.41%-113.69M | 5.99%-97.03M | -791.30%-52.84M | 58.82%-6.14M | 255.81%42.33M | -56.89%-137.65M | -10.70%-103.21M | 150.01%7.64M | -12.26%-14.92M | -179.73%-27.17M |
-Change in receivables | 52.34%-63M | 23.88%-105.01M | -301.16%-39.84M | 70.03%-7.1M | 820.91%88.96M | -201.61%-132.19M | -38.26%-137.96M | 195.22%19.81M | -3,928.76%-23.7M | -87.31%9.66M |
-Change in payables and accrued expense | -148.84%-3.78M | -68.24%3.42M | -203.47%-5.24M | -145.21%-646K | 52.40%-1.31M | 449.01%7.73M | 66.11%10.78M | 31.97%-1.73M | 433.21%1.43M | 2.14%-2.75M |
-Change in other working capital | -255.74%-46.92M | -80.99%4.56M | 25.68%-7.76M | -78.15%1.61M | -33.01%-45.33M | 70.90%-13.19M | 43,481.82%23.97M | -229.55%-10.44M | 151.88%7.35M | 13.19%-34.08M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 17.53%168.52M | 107.03%85.74M | -26.13%25.27M | -55.15%17.44M | 38.77%40.07M | -34.97%143.38M | -45.50%41.42M | -13.41%34.2M | 10.39%38.89M | -58.61%28.87M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -162.70%-37.78M | 45.80%-7.25M | -112.42%-10.93M | -83.78%-10.86M | -2.97%-8.74M | 232.79%60.25M | -8.23%-13.38M | 1,048.25%88.02M | 47.85%-5.91M | 31.55%-8.49M |
Net PPE purchase and sale | 31.89%-8.92M | 80.56%-968K | 24.32%-3.38M | -68.34%-2.32M | 0.96%-2.26M | 36.34%-13.1M | 34.59%-4.98M | 8.73%-4.47M | 63.07%-1.38M | 47.54%-2.28M |
Net intangibles purchase and sale | -7.70%-28.85M | 25.18%-6.28M | 1.38%-7.55M | -88.48%-8.54M | -4.41%-6.48M | -8.09%-26.79M | -76.94%-8.4M | -74.44%-7.66M | 40.37%-4.53M | 22.92%-6.21M |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---- | --100.14M | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -162.70%-37.78M | 45.80%-7.25M | -112.42%-10.93M | -83.78%-10.86M | -2.97%-8.74M | 232.79%60.25M | -8.23%-13.38M | 1,048.25%88.02M | 47.85%-5.91M | 31.55%-8.49M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 34.79%-111.55M | -127.36%-63.78M | 116.22%13.41M | -19.06%-40.86M | 21.82%-20.33M | 33.41%-171.06M | 55.15%-28.05M | -536.51%-82.7M | 51.93%-34.32M | 76.36%-26M |
Net issuance payments of debt | -1,050.81%-70.8M | -136.70%-28.77M | 92.39%-6.12M | -209.65%-20.64M | -195.02%-15.28M | 106.82%7.45M | 631.87%78.38M | -119.20%-80.34M | 77.34%-6.66M | 156.73%16.08M |
Net common stock issuance | 87.80%-24.77M | 76.58%-26.89M | 102.54%696K | 103.02%719K | 101.91%707K | -95.27%-202.96M | -71.24%-114.82M | -3,219.36%-27.39M | 38.71%-23.79M | -3,612.74%-36.95M |
Proceeds from stock option exercised by employees | 165.74%1.58M | 62.55%2.65M | -264.46%-620K | 2,147.27%2.47M | 35.26%-2.92M | 59.82%-2.4M | 1.18%1.63M | 120.47%377K | -96.99%110K | 60.42%-4.52M |
Net other financing activities | -165.42%-17.56M | -259.19%-10.77M | -21.12%19.45M | -489.75%-23.41M | -368.43%-2.83M | 170.97%26.85M | -61.64%6.77M | 9.06%24.66M | 41.76%-3.97M | 99.15%-605K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 34.79%-111.55M | -127.36%-63.78M | 116.22%13.41M | -19.06%-40.86M | 21.82%-20.33M | 33.41%-171.06M | 55.15%-28.05M | -536.51%-82.7M | 51.93%-34.32M | 76.36%-26M |
Net cash flow | ||||||||||
Beginning cash position | 16.58%214.67M | 3.17%223.53M | 11.75%196.83M | 29.63%228.23M | 16.58%214.67M | -30.61%184.14M | 18.65%216.66M | 6.81%176.14M | -17.24%176.07M | -30.61%184.14M |
Current changes in cash | -41.08%19.19M | 113,284.62%14.71M | -29.80%27.75M | -2,469.34%-34.28M | 296.10%11M | 139.83%32.57M | -101.19%-13K | 129.48%39.53M | 97.19%-1.33M | 89.33%-5.61M |
Effect of exchange rate changes | 343.54%4.96M | 128.98%573K | -203.69%-1.04M | 104.71%2.87M | 203.77%2.56M | -482.18%-2.04M | -540.31%-1.98M | 112.29%1M | 504.03%1.4M | -5,909.76%-2.46M |
End cash Position | 11.25%238.82M | 11.25%238.82M | 3.17%223.53M | 11.75%196.83M | 29.63%228.23M | 16.58%214.67M | 16.58%214.67M | 18.65%216.66M | 6.81%176.14M | -17.24%176.07M |
Free cash flow | 26.33%130.74M | 179.94%78.49M | -35.08%14.34M | -80.04%6.58M | 53.67%31.33M | -40.90%103.49M | -55.94%28.04M | -26.92%22.08M | 38.00%32.98M | -64.46%20.39M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | -- | -- | -- | -- |
No Data
No Data