(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 | 22.87%-148.34M | -15.66%-41.58M | 25.48%-37.99M | 8.29%-39.63M | 53.13%-29.15M | -35.88%-192.32M | 19.98%-35.95M | -74.44%-50.98M | -64.60%-43.21M | -51.17%-62.19M |
Net income from continuing operations | -149.63%-679.17M | 18.75%-50.04M | -94.27%-137.1M | -34.26%-93.52M | -467.25%-398.51M | -53.90%-272.07M | -28.56%-61.59M | -38.57%-70.58M | -82.64%-69.65M | -76.49%-70.25M |
Operating gains losses | 13.70%2.59M | -22.75%713K | 1.18%600K | 13.43%625K | 209.00%652K | -27.27%2.28M | -10.99%923K | 7.04%593K | -23.68%551K | -74.24%211K |
Depreciation and amortization | 20.43%31.51M | 25.24%8.3M | 28.93%8.27M | 17.97%7.71M | 9.76%7.24M | 62.64%26.17M | -2.00%6.62M | 47.72%6.41M | 163.04%6.53M | 163.29%6.6M |
Deferred tax | 90.41%-242K | 80.78%-218K | 99.56%-1K | 98.61%-10K | 97.07%-13K | 59.58%-2.52M | 44.98%-1.13M | 94.60%-226K | ---721K | ---443K |
Other non cash items | -79.97%2.69M | -86.85%759K | -75.37%626K | -71.89%725K | -77.13%583K | 146.16%13.44M | 145.14%5.77M | 25.59%2.54M | 349.30%2.58M | 401.77%2.55M |
Change In working capital | 44.81%-15.51M | -125.28%-14.73M | 42.62%-6.26M | -286.67%-3.89M | 173.70%9.38M | -1.37%-28.1M | 62.57%-6.54M | -278.12%-10.92M | 190.54%2.09M | 9.53%-12.73M |
-Change in receivables | 139.90%3.25M | 36.40%-8.23M | 235.88%1.31M | 430.96%7.82M | -45.45%2.34M | -1,489.84%-8.14M | -9.28%-12.94M | -163.79%-967K | -39.93%1.47M | -41.69%4.29M |
-Change in inventory | 272.74%2.09M | 253.65%1.18M | 1,558.33%700K | -190.38%-94K | 160.40%299K | -175.53%-1.21M | -148.92%-768K | 71.93%-48K | -76.20%104K | -107.98%-495K |
-Change in prepaid assets | 3,015.53%4.69M | -136.96%-282K | 391.77%3.89M | -2,605.65%-3.11M | 328.40%4.2M | 97.21%-161K | 111.35%763K | 19.34%790K | -72.51%124K | -1,000.60%-1.84M |
-Change in payables and accrued expense | -518.46%-17.5M | -83.71%1.44M | -292.62%-4.59M | -98.97%62K | -10.42%-14.41M | -19.05%4.18M | 9.32%8.81M | -82.71%2.38M | 13,809.09%6.03M | 21.61%-13.05M |
-Change in other current assets | 67.66%-76K | 236.59%138K | 99.74%-2K | -100.30%-2K | -24.26%-210K | -300.85%-235K | 120.30%41K | -666.67%-765K | 353.79%658K | -533.33%-169K |
-Change in other current liabilities | --0 | --0 | --0 | --0 | --0 | 99.85%-25K | --0 | 99.43%-10K | 105.26%1K | 15.79%-16K |
-Change in other working capital | 64.65%-7.96M | -266.07%-8.98M | 38.47%-7.57M | -35.97%-8.57M | 1,281.00%17.16M | -93.98%-22.51M | -137.27%-2.45M | -52.61%-12.3M | -10.13%-6.31M | 66.96%-1.45M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 22.87%-148.34M | -15.66%-41.58M | 25.48%-37.99M | 8.29%-39.63M | 53.13%-29.15M | -35.88%-192.32M | 19.98%-35.95M | -74.44%-50.98M | -64.60%-43.21M | -51.17%-62.19M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -64.82%-19.17M | -60.64%94.34M | 56.37%195.36M | -27.76%88.87M | 20.34%-397.74M | 80.50%-11.63M | 71,017.16%239.7M | 179.85%124.93M | 23.20%123.03M | -18,419.70%-499.29M |
Capital expenditure reported | -48.26%-15.06M | 87.99%-1.22M | --0 | ---7.09M | ---6.75M | ---10.16M | ---10.16M | --0 | --0 | --0 |
Net PPE purchase and sale | 34.25%-192K | 66.90%-96K | -207.14%-60K | -280.00%-18K | 73.53%-18K | 47.76%-292K | 14.20%-290K | -9.68%56K | 107.41%10K | 54.05%-68K |
Net business purchase and sale | -100.00%-3.92M | --0 | --0 | -50.00%-2.94M | ---980K | 98.77%-1.96M | --0 | --0 | ---1.96M | --0 |
Net investment purchase and sale | --0 | -61.76%95.66M | 56.49%195.42M | -20.86%98.92M | 21.88%-389.99M | -99.22%777K | --250.15M | --124.87M | 24.98%124.98M | ---499.22M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -64.82%-19.17M | -60.64%94.34M | 56.37%195.36M | -27.76%88.87M | 20.34%-397.74M | 80.50%-11.63M | 71,017.16%239.7M | 179.85%124.93M | 23.20%123.03M | -18,419.70%-499.29M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 159.44%2.15M | 0 | -40.27%896K | -113.71%-305K | 120.07%1.56M | -162.77%-3.61M | -65.74%417K | 43.54%1.5M | -57.16%2.22M | -356.33%-7.75M |
Net common stock issuance | -62.78%-586K | --0 | --0 | ---585K | ---1K | 97.61%-360K | --0 | 84.75%-360K | --0 | --0 |
Proceeds from stock option exercised by employees | -66.84%2.73M | --0 | -51.83%896K | -85.48%280K | -61.43%1.56M | -63.21%8.24M | -81.61%417K | -45.37%1.86M | -74.06%1.93M | -56.58%4.04M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | -612.65%-11.5M | --0 | --0 | --295K | -630.94%-11.79M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 159.44%2.15M | --0 | -40.27%896K | -113.71%-305K | 120.07%1.56M | -162.77%-3.61M | -65.74%417K | 43.54%1.5M | -57.16%2.22M | -356.33%-7.75M |
Net cash flow | ||||||||||
Beginning cash position | -27.82%539.34M | -3.97%320.17M | -37.15%162.15M | -36.04%113.68M | -27.82%539.34M | -20.74%747.21M | -57.86%333.4M | -73.57%257.98M | -80.19%177.73M | -20.74%747.21M |
Current changes in cash | 20.33%-165.36M | -74.16%52.76M | 109.75%158.26M | -40.35%48.94M | 25.28%-425.33M | -6.22%-207.57M | 563.56%204.17M | 140.86%75.45M | 4.11%82.05M | -1,150.13%-569.24M |
Effect of exchange rate changes | -275.08%-1.14M | -105.52%-98K | -517.50%-247K | 73.72%-471K | -32.79%-328K | -263.10%-305K | 2,958.62%1.77M | 71.83%-40K | ---1.79M | ---247K |
End cash Position | -30.87%372.83M | -30.87%372.83M | -3.97%320.17M | -37.15%162.15M | -36.04%113.68M | -27.82%539.34M | -27.82%539.34M | -57.86%333.4M | -73.57%257.98M | -80.19%177.73M |
Free cash flow | 19.32%-163.59M | 7.54%-42.89M | 25.28%-38.05M | -8.18%-46.73M | 42.31%-35.92M | -42.70%-202.77M | -2.50%-46.39M | -74.62%-50.92M | -63.72%-43.2M | -50.80%-62.26M |
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