(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 | 35.90%256.14M | 65.53%95.17M | -466.19%-19.07M | 67.72%112.73M | 14.95%67.31M | -17.07%188.47M | 36.87%57.49M | -89.48%5.21M | -0.32%67.21M | -14.26%58.56M |
Net income from continuing operations | -7.96%74.22M | -69.38%5.52M | 119.09%39.98M | -17.44%20.59M | -58.13%8.13M | 14.45%80.64M | 1.97%18.04M | -31.96%18.25M | 32.58%24.95M | 172.10%19.41M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 130.14%5.92M | --0 | --0 | ---- | ---- |
Depreciation and amortization | 4.28%110.68M | -0.83%27.95M | -2.91%26.5M | 15.28%28.92M | 6.78%27.31M | -2.47%106.14M | 8.52%28.18M | -0.62%27.3M | -10.76%25.09M | -6.25%25.58M |
Deferred tax | -21.48%-11.72M | -459.44%-8.03M | 114.26%562K | 21.36%-3.65M | -258.78%-597K | -93.03%-9.64M | 78.15%-1.44M | -492.48%-3.94M | -480.11%-4.65M | -62.99%376K |
Other non cash items | 265.49%12.5M | 137.97%3.63M | 46.40%3.43M | 584.59%2.96M | 1,458.49%2.48M | -64.76%3.42M | -75.92%1.53M | -17.89%2.35M | -141.30%-610K | 116.49%159K |
Change In working capital | 114.23%5.72M | 331.77%22.51M | -110.54%-97.39M | 538.00%56.45M | 247.67%24.15M | -670.20%-40.18M | 53.53%-9.71M | -268.46%-46.26M | -26.13%8.85M | -75.65%6.95M |
-Change in receivables | -1,221.24%-64.5M | -169.81%-57.34M | -96.33%-42.97M | 219.42%49.07M | -157.97%-13.27M | 85.90%-4.88M | 57.89%-21.25M | -12.22%-21.89M | -39.35%15.36M | 128.78%22.89M |
-Change in prepaid assets | -85.83%-11.27M | 399.12%5.7M | 19.48%-1.12M | -203.82%-7.71M | 38.54%-8.14M | -37.87%-6.06M | 478.15%1.14M | -121.34%-1.39M | 1,180.17%7.43M | -18.28%-13.24M |
-Change in payables and accrued expense | 30.27%26M | 371.50%19.45M | -97.87%223K | 342.09%26.59M | -290.81%-20.27M | 219.94%19.96M | -168.01%-7.16M | -2.26%10.49M | 190.44%6.02M | 373.10%10.62M |
-Change in other current assets | -148.54%-5.38M | -2,091.64%-8.13M | -1,154.42%-7.95M | 54.29%7.87M | -59.41%2.84M | 212.93%11.08M | 97.16%-371K | -580.30%-634K | 1,012.34%5.1M | 90.90%6.99M |
-Change in other current liabilities | 185.40%11.11M | 131.32%1.45M | -2.05%-16.52M | 115.39%10.41M | 433.10%15.77M | -772.70%-13.01M | -226.52%-4.62M | -218.81%-16.19M | -52.19%4.84M | 275.34%2.96M |
-Change in other working capital | 205.28%49.76M | 172.24%61.38M | -74.54%-29.05M | 0.34%-29.79M | 302.85%47.21M | -199.07%-47.26M | -52.02%22.55M | -210.95%-16.65M | -16.95%-29.89M | -173.60%-23.28M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 35.90%256.14M | 65.53%95.17M | -466.19%-19.07M | 67.72%112.73M | 14.95%67.31M | -17.07%188.47M | 36.87%57.49M | -89.48%5.21M | -0.32%67.21M | -14.26%58.56M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 54.35%-126.94M | -28.83%-34.93M | 89.78%-23.28M | -266.28%-50.5M | -94.90%-18.23M | -136.86%-278.05M | 50.41%-27.11M | -808.65%-227.8M | 10.31%-13.79M | 58.03%-9.35M |
Net PPE purchase and sale | -51.30%-90.8M | -37.47%-30.57M | -8.55%-20.11M | -171.62%-20.78M | -66.74%-19.33M | -4.07%-60.01M | -37.67%-22.24M | -41.99%-18.53M | 46.90%-7.65M | 17.50%-11.6M |
Net business purchase and sale | 81.17%-39.63M | -87.96%-1.86M | 96.66%-6.89M | -881.28%-30.76M | 17.69%-121K | -290.41%-210.41M | 97.18%-988K | -1,996.61%-206.14M | -2,490.91%-3.14M | 98.36%-147K |
Net investment purchase and sale | 145.71%3.49M | 35.65%-2.5M | 218.60%3.72M | 134.86%1.05M | -48.72%1.23M | -30.85%-7.63M | -10.06%-3.89M | -43.04%-3.13M | -256.41%-3M | 226.81%2.39M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 54.35%-126.94M | -28.83%-34.93M | 89.78%-23.28M | -266.28%-50.5M | -94.90%-18.23M | -136.86%-278.05M | 50.41%-27.11M | -808.65%-227.8M | 10.31%-13.79M | 58.03%-9.35M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 24.48%-91.63M | 2.22%-31.18M | 6,066.74%26.02M | -23.36%-45.51M | 21.42%-40.96M | 47.25%-121.34M | 77.53%-31.88M | 98.61%-436K | 47.78%-36.89M | -475.06%-52.13M |
Net issuance payments of debt | -247.06%-100M | -1.21%-33.4M | -76.70%25.4M | -1,112.50%-48.5M | -987.50%-43.5M | 260.42%68M | 3.87%-33M | 4,155.06%109M | -48.86%-4M | -48.81%-4M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | 14.62%-182.57M | --0 | -245.55%-110.02M | 53.60%-32.64M | ---39.91M |
Proceeds from stock option exercised by employees | -15.50%11.18M | 32.75%2.42M | 61.07%1.38M | 78.80%3.1M | -51.41%4.29M | -64.71%13.24M | -67.92%1.82M | -76.43%858K | -69.89%1.73M | -60.67%8.82M |
Net other financing activities | 85.92%-2.82M | 72.24%-196K | -175.90%-767K | 94.75%-104K | 89.73%-1.75M | -76.81%-20M | 56.71%-706K | 42.44%-278K | 40.97%-1.98M | -191.51%-17.04M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 24.48%-91.63M | 2.22%-31.18M | 6,066.74%26.02M | -23.36%-45.51M | 21.42%-40.96M | 47.25%-121.34M | 77.53%-31.88M | 98.61%-436K | 47.78%-36.89M | -475.06%-52.13M |
Net cash flow | ||||||||||
Beginning cash position | -80.44%51.89M | 14.03%59.12M | -72.38%76.41M | -77.12%59.9M | -80.44%51.89M | -31.71%265.28M | -87.68%51.85M | -35.52%276.68M | -41.55%261.75M | -31.71%265.28M |
Current changes in cash | 117.81%37.57M | 2,037.73%29.07M | 92.67%-16.34M | 1.12%16.72M | 377.74%8.12M | -75.52%-210.92M | 99.03%-1.5M | -3,124.33%-223.03M | 188.99%16.54M | -104.88%-2.92M |
Effect of exchange rate changes | 99.43%-14K | -18.16%1.27M | 47.31%-950K | 86.58%-216K | 81.16%-114K | 18.12%-2.47M | 272.27%1.55M | -24.78%-1.8M | -1,083.82%-1.61M | -12.24%-605K |
End cash Position | 72.37%89.45M | 72.37%89.45M | 14.03%59.12M | -72.38%76.41M | -77.12%59.9M | -80.44%51.89M | -80.44%51.89M | -87.68%51.85M | -35.52%276.68M | -41.55%261.75M |
Free cash flow | 40.03%165.12M | 83.71%64.6M | -133.99%-39.39M | 74.70%91.93M | 2.17%47.98M | -28.00%117.92M | 35.96%35.17M | -146.60%-16.83M | 2.40%52.62M | -6.79%46.96M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data