(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 | 24.50%174.67M | -65.90%15.25M | 33.77%53.95M | 122.32%66.35M | 53.91%39.13M | 8.78%140.3M | 27.44%44.7M | -0.70%40.33M | -22.73%29.85M | 73.45%25.42M |
Net income from continuing operations | 19.23%123.12M | 35.33%34.64M | 27.49%38.39M | 29.74%32.88M | -22.49%17.22M | 302.25%103.26M | 107.21%25.59M | 145.79%30.11M | 153.76%25.34M | 349.20%22.22M |
Depreciation and amortization | 14.11%35.54M | 18.22%9.47M | 12.61%8.97M | 12.62%8.68M | 12.84%8.43M | -17.88%31.15M | -0.89%8.01M | -25.23%7.96M | -20.75%7.71M | -21.14%7.47M |
Deferred tax | -36.85%-9.13M | ---- | ---- | ---- | ---- | -327.21%-6.67M | ---- | ---- | ---- | ---- |
Other non cash items | -137.11%-249K | -137.88%-157K | -169.50%-139K | -118.18%-36K | -75.52%83K | -4.14%671K | -141.25%-66K | 17.65%200K | 10.00%198K | 78.42%339K |
Change In working capital | 554.01%9M | -268.52%-23.69M | 231.58%2.45M | 421.36%20.68M | 223.54%9.57M | -115.74%-1.98M | 31.22%14.06M | -119.45%-1.86M | -154.39%-6.43M | 60.30%-7.75M |
-Change in receivables | 87.65%-1.25M | 74.70%-855K | 99.51%-16K | 143.86%1.5M | -3,264.29%-1.88M | -14,197.22%-10.15M | -546.50%-3.38M | -377.79%-3.29M | -579.27%-3.42M | 92.11%-56K |
-Change in prepaid assets | 101.92%4.74M | 31.28%-3.01M | 68.61%4.8M | -9.66%1.22M | -31.60%1.74M | -4.63%2.35M | -82.29%-4.39M | -3.66%2.85M | 21.37%1.35M | 216.04%2.54M |
-Change in payables and accrued expense | 2,880.16%7.01M | -38.12%7.68M | -2,598.08%-14.29M | 165.55%9.74M | 122.90%3.87M | -103.36%-252K | 65.80%12.41M | -89.07%572K | -36.83%3.67M | -53.29%-16.91M |
-Change in other working capital | -124.47%-1.49M | -392.18%-27.51M | 701.81%11.96M | 202.35%8.22M | -12.39%5.85M | 136.30%6.07M | 92.99%9.41M | -195.76%-1.99M | -291.16%-8.03M | 177.76%6.67M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 24.50%174.67M | -65.90%15.25M | 33.77%53.95M | 122.32%66.35M | 53.91%39.13M | 8.78%140.3M | 27.44%44.7M | -0.70%40.33M | -22.73%29.85M | 73.45%25.42M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 42.49%-54.63M | 77.78%-12.69M | 33.61%-12.01M | -52.93%-16M | -48.89%-13.93M | 40.99%-94.99M | -630.06%-57.08M | 86.50%-18.1M | -7.84%-10.46M | 0.93%-9.36M |
Net PPE purchase and sale | 6.80%-2.85M | -4.75%-1.7M | -214.68%-686K | 71.08%-249K | 39.06%-220K | -103.12%-3.06M | -89.59%-1.62M | 5.63%-218K | -353.16%-861K | -56.28%-361K |
Net intangibles purchase and sale | -15.22%-41.47M | 3.47%-9.6M | -23.48%-10.95M | -20.47%-10.97M | -23.24%-9.95M | -8.60%-36M | -39.53%-9.95M | 1.91%-8.87M | -1.46%-9.1M | -0.94%-8.08M |
Net business purchase and sale | 93.16%-3M | --0 | --0 | --0 | ---3M | 64.67%-43.86M | -58,581.33%-43.86M | --0 | --0 | --0 |
Net investment purchase and sale | -5.58%-1.87M | -526.42%-226K | 7.84%-376K | -2.60%-513K | 17.52%-758K | 18.29%-1.77M | -41.76%53K | 19.84%-408K | 7.58%-500K | 24.17%-919K |
Net other investing changes | 47.24%-5.43M | 31.82%-1.16M | --0 | ---- | ---- | ---10.3M | ---1.7M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 42.49%-54.63M | 77.78%-12.69M | 33.61%-12.01M | -52.93%-16M | -48.89%-13.93M | 40.99%-94.99M | -630.06%-57.08M | 86.50%-18.1M | -7.84%-10.46M | 0.93%-9.36M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -1,978.70%-23.63M | 187.45%1.37M | 0 | 0 | -520.52%-25M | -96.86%1.26M | -156,300.00%-1.56M | 95.52%-1.56M | -102.08%-1.56M | 5.95M |
Net issuance payments of debt | -2,087.28%-25M | --0 | --0 | --0 | -520.52%-25M | -96.86%1.26M | ---1.56M | 95.53%-1.56M | -102.08%-1.56M | --5.95M |
Proceeds from stock option exercised by employees | --1.37M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -1,978.70%-23.63M | 187.45%1.37M | --0 | --0 | -520.52%-25M | -96.86%1.26M | -156,300.00%-1.56M | 95.52%-1.56M | -102.08%-1.56M | --5.95M |
Net cash flow | ||||||||||
Beginning cash position | 51.91%136.27M | 52.29%228.75M | 44.22%186.82M | 22.16%136.47M | 51.91%136.27M | 9.91%89.71M | 140.54%150.21M | -32.09%129.54M | 28.66%111.72M | 9.91%89.71M |
Current changes in cash | 107.03%96.41M | 128.17%3.93M | 102.85%41.94M | 182.55%50.35M | -99.12%194K | 475.75%46.57M | -151.12%-13.94M | 116.11%20.67M | -82.85%17.82M | 322.29%22.01M |
End cash Position | 70.74%232.68M | 70.74%232.68M | 52.29%228.75M | 44.22%186.82M | 22.16%136.47M | 51.91%136.27M | 51.91%136.27M | 140.54%150.21M | -32.09%129.54M | 28.66%111.72M |
Free cash flow | 28.75%130.35M | -88.09%3.95M | 35.42%42.31M | 177.33%55.14M | 70.47%28.95M | 7.34%101.24M | 22.30%33.13M | -0.32%31.24M | -32.53%19.88M | 164.38%16.98M |
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 |
No Data
No Data