(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 | -119.14%-24.77M | -174.35%-2.51M | 18.67%-5.87M | -351.93%-14.73M | 87.44%-1.67M | 23.25%-11.3M | 152.14%3.37M | -531.54%-7.21M | 169.41%5.85M | -780.94%-13.31M |
Net income from continuing operations | 21.56%-55.58M | 59.44%-5.56M | 32.35%-11.17M | 12.26%-19.48M | -5.03%-19.38M | 21.22%-70.86M | 28.34%-13.7M | 33.20%-16.51M | -7.50%-22.21M | 27.55%-18.45M |
Operating gains losses | --325K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 2.20%27.71M | -4.21%6.6M | 0.38%6.92M | 3.50%7.06M | 9.55%7.14M | 7.69%27.11M | 3.92%6.89M | 9.43%6.89M | 11.40%6.82M | 6.25%6.51M |
Deferred tax | 111.17%134K | -28.57%25K | -93.42%36K | 103.67%66K | -50.00%7K | 28.32%-1.2M | 102.42%35K | 337.83%547K | ---1.8M | --14K |
Other non cash items | 141.71%7.8M | 257.77%3.94M | 40.88%896K | 114.02%1.4M | 87.02%1.56M | -83.07%3.23M | -70.67%1.1M | -93.67%636K | -77.63%656K | -63.92%832K |
Change In working capital | -1,102.73%-24.64M | -512.22%-10.02M | 6.16%-7.07M | -176.26%-9.98M | 124.18%2.43M | -135.52%-2.05M | 135.68%2.43M | -547.83%-7.54M | 1,044.88%13.09M | -202.83%-10.03M |
-Change in receivables | -469.14%-11.6M | -2,151.83%-7.39M | -294.96%-6.43M | -382.41%-8.09M | 546.36%10.3M | 47.53%-2.04M | 91.16%-328K | 64.23%-1.63M | -215.02%-1.68M | -45.35%1.59M |
-Change in prepaid assets | -194.61%-2.16M | 78.03%308K | 163.81%4.86M | -44.88%269K | -3,291.07%-7.6M | 4,553.06%2.28M | 36.22%173K | -53.72%1.84M | 120.08%488K | 86.26%-224K |
-Change in payables and accrued expense | 108.29%790K | -44.47%839K | 100.21%9K | -109.15%-509K | 103.65%451K | -184.90%-9.53M | -66.01%1.51M | -183.86%-4.25M | 374.84%5.56M | -430.29%-12.36M |
-Change in other current assets | 72.98%-77K | 95.83%-15K | -212.90%-70K | -35.90%-53K | 17.31%61K | -141.18%-285K | -779.25%-360K | -91.84%62K | -133.33%-39K | 121.85%52K |
-Change in other current liabilities | -13.73%-6.77M | -802.53%-713K | -9.48%-5.42M | -135.96%-689K | 107.23%46K | -29.37%-5.96M | 95.63%-79K | -58.17%-4.95M | -54.50%-292K | -221.84%-636K |
-Change in other working capital | -135.81%-4.83M | -301.59%-3.05M | -102.17%-30K | -110.03%-907K | -154.47%-840K | 488.95%13.48M | 125.57%1.51M | 410.11%1.38M | 114.87%9.05M | -65.27%1.54M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -119.14%-24.77M | -174.35%-2.51M | 18.67%-5.87M | -351.93%-14.73M | 87.44%-1.67M | 23.25%-11.3M | 152.14%3.37M | -531.54%-7.21M | 169.41%5.85M | -780.94%-13.31M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 91.68%-3.21M | 100.97%255K | 60.63%-835K | 88.95%-944K | -2.12%-1.69M | -193.55%-38.59M | -962.90%-26.28M | -44.88%-2.12M | -3.60%-8.54M | -71.12%-1.65M |
Capital expenditure reported | 27.15%-3.77M | 32.21%-806K | 30.76%-835K | 21.46%-944K | 24.91%-1.19M | -7.47%-5.18M | 34.02%-1.19M | -15.30%-1.21M | -8.98%-1.2M | -82.26%-1.58M |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | -40.58%-530K | -11.69%-86K | 44.92%-65K | -266.67%-308K | 27.55%-71K |
Net business purchase and sale | 98.58%-500K | --0 | --0 | --0 | ---500K | -344.42%-35.33M | -4,529.01%-27.45M | 633.33%1.6M | ---9.48M | --0 |
Net investment purchase and sale | --0 | ---- | ---- | ---- | ---- | --2.45M | ---- | ---- | ---- | ---- |
Net other investing changes | --1.06M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 91.68%-3.21M | 100.97%255K | 60.63%-835K | 88.95%-944K | -2.12%-1.69M | -193.55%-38.59M | -962.90%-26.28M | -44.88%-2.12M | -3.60%-8.54M | -71.12%-1.65M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -57.93%22.9M | -81.91%4.25M | 2.60%8M | 205.14%5.2M | -80.60%5.45M | 93.03%54.42M | 133.29%23.47M | 500.62%7.8M | -126.22%-4.95M | 1,482.63%28.1M |
Net issuance payments of debt | -56.26%13.52M | -81.15%4.6M | -24.07%8.1M | 460.62%5.35M | -68.08%-4.53M | 212.32%30.9M | 135.51%24.42M | 500.56%10.67M | -198.39%-1.48M | -53.94%-2.7M |
Net common stock issuance | -64.13%11.5M | -58.46%1.42M | 58.46%-1.42M | 155.94%1.42M | -68.01%10.08M | 60.25%32.06M | --3.43M | ---3.43M | -97.22%556K | --31.5M |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --95K | ---- | ---- | ---- | ---- |
Net other financing activities | 75.44%-2.12M | 60.16%-1.78M | 137.95%1.32M | 60.91%-1.57M | 86.76%-94K | -405.62%-8.64M | -1,355.37%-4.47M | 216.32%556K | -524.07%-4.02M | -153.57%-710K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -57.93%22.9M | -81.91%4.25M | 2.60%8M | 205.14%5.2M | -80.60%5.45M | 93.03%54.42M | 133.29%23.47M | 500.62%7.8M | -126.22%-4.95M | 1,482.63%28.1M |
Net cash flow | ||||||||||
Beginning cash position | 45.90%14.37M | -47.19%7.29M | -60.95%5.99M | -28.37%16.46M | 45.90%14.37M | 3.31%9.85M | 58.15%13.81M | 112.36%15.34M | 357.26%22.98M | 3.31%9.85M |
Current changes in cash | -212.54%-5.09M | 251.06%1.99M | 184.57%1.3M | -37.05%-10.47M | -84.08%2.09M | 1,331.01%4.52M | -49.38%568K | -202.06%-1.54M | -447.63%-7.64M | 391.22%13.13M |
End cash Position | -35.41%9.28M | -35.41%9.28M | -47.19%7.29M | -60.95%5.99M | -28.37%16.46M | 45.90%14.37M | 45.90%14.37M | 58.15%13.81M | 112.36%15.34M | 357.26%22.98M |
Free cash flow | -67.78%-28.55M | -257.99%-3.31M | 21.01%-6.7M | -461.44%-15.67M | 80.89%-2.86M | 14.61%-17.01M | 125.13%2.1M | -1,772.98%-8.48M | 145.12%4.34M | -504.12%-14.96M |
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