(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 | 74.01%-13.61M | 194.63%3.68M | 65.66%-3.03M | 77.60%-5.33M | 43.71%-8.93M | -161.90%-52.38M | -177.01%-3.89M | 36.83%-8.83M | -185.82%-23.8M | -478.45%-15.86M |
Net income from continuing operations | 27.55%-87.22M | 92.55%-2.61M | 18.72%-22.51M | -47.64%-45.29M | 37.64%-16.8M | -66.37%-120.38M | -65.58%-35.06M | -31.31%-27.7M | -99.29%-30.68M | -83.40%-26.94M |
Operating gains losses | 136.72%19.8M | -98.39%125K | 1,013.55%13.4M | 419.77%1.96M | -365.85%-109K | 394.85%8.36M | 342.26%7.77M | 1,922.73%1.2M | ---612K | --41K |
Depreciation and amortization | -8.20%14.58M | -12.17%3.33M | -11.88%3.46M | -5.18%3.83M | -4.02%3.96M | 13.95%15.88M | -2.11%3.8M | 10.41%3.92M | 11.93%4.04M | 42.33%4.13M |
Deferred tax | 36.90%-212K | 36.90%-53K | 36.90%-53K | 36.90%-53K | 36.90%-53K | -241.18%-336K | -119.22%-84K | 0.00%-84K | 0.00%-84K | -180.00%-84K |
Other non cash items | 78.80%-85K | 119.80%20K | ---- | ---- | -6.06%-105K | -35.93%-401K | 0.00%-101K | 0.00%-101K | -7.53%-100K | ---99K |
Change In working capital | -362.30%-24.06M | -351.52%-2.53M | -198.53%-5.82M | 7.84%-6.48M | -162.01%-9.23M | -1,195.58%-5.2M | -105.02%-561K | 166.96%5.91M | -59.58%-7.03M | -239.21%-3.52M |
-Change in receivables | -11.92%-9.62M | 46.98%-824K | -3,892.56%-4.59M | 87.14%-1.07M | -364.11%-3.14M | 1.78%-8.6M | -174.75%-1.55M | 102.66%121K | -1,137.39%-8.35M | 116.76%1.19M |
-Change in prepaid assets | -249.71%-1.8M | -55.80%-793K | -304.29%-659K | -12.23%-817K | -47.12%468K | 43.22%-515K | -4,990.00%-509K | 52.62%-163K | -392.37%-728K | 210.35%885K |
-Change in payables and accrued expense | -164.51%-2.07M | 26.98%1.91M | -46.53%1.76M | -159.16%-1.16M | -28.66%-4.57M | -76.26%3.2M | -83.76%1.5M | 223.23%3.28M | 145.01%1.96M | -131.48%-3.55M |
-Change in other current assets | -331.34%-7.28M | -6,329.41%-2.12M | -166.96%-2.1M | -397.57%-2.21M | -9.84%-848K | 2,557.81%3.15M | -80.12%34K | 1,013.37%3.14M | 806.67%742K | -614.67%-772K |
-Change in other current liabilities | 37.11%-2.65M | 11.06%-780K | 71.78%-324K | 15.30%-692K | 37.74%-853K | -5.43%-4.21M | 14.27%-877K | 0.17%-1.15M | -2.64%-817K | -33.40%-1.37M |
-Change in other working capital | -136.27%-643K | -91.00%76K | -85.10%100K | -423.46%-524K | -407.29%-295K | 128.48%1.77M | 18.54%844K | 186.75%671K | 183.51%162K | 300.00%96K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 74.01%-13.61M | 194.63%3.68M | 65.66%-3.03M | 77.60%-5.33M | 43.71%-8.93M | -161.90%-52.38M | -177.01%-3.89M | 36.83%-8.83M | -185.82%-23.8M | -478.45%-15.86M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 139.32%56.64M | -90.74%3.57M | 105.39%5.68M | 132.94%14.64M | 200.14%32.76M | -149.72%-144.06M | -37.13%38.48M | -245.96%-105.38M | -8.97%-44.45M | 78.23%-32.71M |
Net PPE purchase and sale | 93.38%-11.62M | -79.12%-7.39M | 98.69%-1.8M | 97.99%-697K | -86.77%-2.19M | -1,338.99%-175.72M | -93.57%-4.12M | -8,290.29%-137.43M | -978.50%-34.61M | 77.60%-1.17M |
Net intangibles purchase and sale | ---5.13M | --0 | --0 | --0 | ---5.13M | --0 | --0 | --0 | --0 | --0 |
Net business purchase and sale | -70.28%2.1M | -99.89%8K | --0 | --2.71M | ---618K | 113.99%7.06M | 151.14%7.06M | --0 | --0 | --0 |
Net investment purchase and sale | 189.88%71.3M | -69.22%10.94M | -76.67%7.48M | 228.30%12.63M | 229.03%40.7M | 371.93%24.6M | -53.92%35.55M | -66.18%32.06M | 57.64%-9.85M | 78.02%-31.54M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 139.32%56.64M | -90.74%3.57M | 105.39%5.68M | 132.94%14.64M | 200.14%32.76M | -149.72%-144.06M | -37.13%38.48M | -245.96%-105.38M | -8.97%-44.45M | 78.23%-32.71M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -27.26%-52.37M | 104.67%871K | -314.04%-12.39M | -63.54%-20.47M | -191.96%-20.38M | -116.33%-41.15M | -12,376.32%-18.66M | -883.25%-2.99M | -3,501.63%-12.52M | -102.78%-6.98M |
Net issuance payments of debt | --10.91M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | -52.94%-62.91M | 44.90%-10.08M | -304.74%-12.46M | -72.44%-20.96M | -155.20%-19.4M | -116.46%-41.14M | ---18.3M | ---3.08M | -24,214.00%-12.16M | -103.04%-7.6M |
Cash dividends paid | --0 | --0 | --0 | --0 | ---- | --0 | --0 | --0 | --0 | ---- |
Proceeds from stock option exercised by employees | -42.15%634K | -65.08%44K | -14.94%74K | 89.23%492K | -96.15%24K | -46.33%1.1M | -39.13%126K | -77.23%87K | -37.80%260K | -39.81%623K |
Net other financing activities | -200.00%-1M | --0 | ---- | ---- | ---1M | --1M | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -27.26%-52.37M | 104.67%871K | -314.04%-12.39M | -63.54%-20.47M | -191.96%-20.38M | -116.33%-41.15M | -12,376.32%-18.66M | -883.25%-2.99M | -3,501.63%-12.52M | -102.78%-6.98M |
Net cash flow | ||||||||||
Beginning cash position | -83.45%47.31M | -7.74%28.58M | -74.66%38.27M | -78.14%50.36M | -83.97%45.83M | 156.81%285.82M | -85.88%30.97M | -5.98%151M | 9.91%230.39M | 156.81%285.83M |
Current changes in cash | 96.07%-9.34M | -49.06%8.12M | 91.69%-9.74M | 86.18%-11.16M | 106.22%3.45M | -236.35%-237.59M | -76.01%15.93M | -300.02%-117.2M | -65.67%-80.77M | -156.69%-55.56M |
Effect of exchange rate changes | 12.31%-805K | 17.89%481K | 101.87%53K | -166.76%-926K | -456.03%-413K | -429.03%-918K | 4,433.33%408K | -1,558.25%-2.83M | 675.52%1.39M | -63.41%116K |
End cash Position | -18.88%37.17M | -18.88%37.17M | -7.74%28.58M | -74.66%38.27M | -78.14%50.36M | -83.97%45.83M | -83.97%45.83M | -85.88%30.97M | -5.98%151M | 9.91%230.39M |
Free cash flow | 88.39%-30.46M | 53.69%-3.71M | 97.30%-4.87M | 89.67%-6.04M | 4.34%-16.29M | -707.58%-262.25M | -376.28%-8.01M | -1,051.99%-180.43M | -404.72%-58.41M | -109.25%-17.03M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data