(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 | 41.57%-98.82M | 54.60%-13.1M | 61.97%-15.98M | 39.80%-26.49M | 20.25%-43.25M | 10.61%-169.12M | 32.54%-28.86M | 9.58%-42.03M | -20.53%-44M | 14.49%-54.23M |
Net income from continuing operations | 20.76%-133.7M | -30.91%-44.12M | 50.01%-27.37M | 19.92%-28.67M | 24.59%-33.54M | -420.61%-168.72M | -121.50%-33.7M | -303.67%-54.74M | -1,116.89%-35.8M | -6,345.94%-44.48M |
Operating gains losses | 78.22%-4.54M | 94.82%-620K | -138.64%-3.51M | 95.16%-620K | 104.01%207K | 87.05%-20.86M | 60.81%-11.98M | 121.15%9.09M | 61.73%-12.81M | 90.46%-5.16M |
Depreciation and amortization | 78.16%10.57M | 19.96%2.24M | 114.66%4.03M | 62.40%2.19M | 151.61%2.11M | 183.97%5.94M | 178.96%1.87M | 271.49%1.88M | 195.62%1.35M | 83.19%839K |
Other non cash items | -31.87%419K | 922.96%1.11M | -106.69%-41K | -41.24%57K | -1,870.00%-708K | -73.13%615K | -110.93%-135K | 267.07%613K | -3.96%97K | -94.91%40K |
Change In working capital | 31.52%-20.13M | 181.20%648K | 149.52%4.1M | -53.05%-9.37M | -9.18%-15.51M | 42.41%-29.4M | 92.43%-798K | -324.31%-8.27M | 27.09%-6.12M | 52.92%-14.2M |
-Change in receivables | 94.71%-162K | 71.13%-873K | 360.23%4M | -1,718.52%-4.37M | 191.35%1.08M | 50.01%-3.06M | -23.28%-3.02M | 151.33%870K | 110.53%270K | -301.54%-1.18M |
-Change in inventory | -39.27%-34.14M | 97.12%-89K | -190.76%-7.19M | -1.07%-17.42M | 22.08%-9.44M | -117.19%-24.51M | 75.71%-3.09M | -64.86%7.92M | -59.73%-17.23M | -17.31%-12.11M |
-Change in prepaid assets | 125.03%20.07M | 1,600.00%2.07M | 644.34%9.08M | -0.53%9.83M | 55.34%-915K | 167.11%8.92M | -111.30%-138K | 126.29%1.22M | 591.11%9.89M | 73.92%-2.05M |
-Change in payables and accrued expense | 51.03%-7.48M | -185.08%-3.13M | 90.15%-1.57M | 185.76%2.09M | -754.56%-4.87M | 48.36%-15.27M | 462.59%3.67M | 16.88%-15.93M | -146.73%-2.44M | 96.09%-570K |
-Change in other working capital | -65.27%1.57M | 49.72%2.67M | 90.31%-228K | -85.40%495K | -179.78%-1.36M | -50.92%4.52M | -59.79%1.78M | -333.30%-2.35M | 93.11%3.39M | -15.67%1.71M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 41.57%-98.82M | 54.60%-13.1M | 61.97%-15.98M | 39.80%-26.49M | 20.25%-43.25M | 10.61%-169.12M | 32.54%-28.86M | 9.58%-42.03M | -20.53%-44M | 14.49%-54.23M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 175.09%70.41M | -1.25%-2.51M | 98.69%-1.05M | 87.54%-881K | 1,761.23%74.86M | -850.14%-93.78M | -100.80%-2.48M | -146.19%-79.72M | -119.72%-7.07M | 99.15%-4.51M |
Net PPE purchase and sale | 68.36%-5.77M | -21.65%-2.51M | 77.23%-1.05M | 87.54%-881K | 70.44%-1.33M | -131.62%-18.25M | 49.02%-2.07M | -130.45%-4.6M | -1,209.63%-7.07M | -249.57%-4.51M |
Net investment purchase and sale | 200.86%76.19M | --0 | --0 | --0 | --76.19M | -3,689.96%-75.53M | -100.13%-416K | -143.03%-75.12M | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 175.09%70.41M | -1.25%-2.51M | 98.69%-1.05M | 87.54%-881K | 1,761.23%74.86M | -850.14%-93.78M | -100.80%-2.48M | -146.19%-79.72M | -119.72%-7.07M | 99.15%-4.51M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -92.09%228K | 0 | -95.48%92K | -14.47%136K | 0 | -99.49%2.88M | -94.27%137K | -73.32%2.04M | -97.06%159K | -99.90%550K |
Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -92.35%228K | --0 | -95.48%92K | -14.47%136K | --0 | -86.26%2.98M | -94.23%138K | -73.34%2.03M | -97.06%159K | -89.64%651K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | -100.02%-101K | -100.00%-1K | --1K | --0 | -94.23%-101K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -92.09%228K | --0 | -95.48%92K | -14.47%136K | --0 | -99.49%2.88M | -94.27%137K | -73.32%2.04M | -97.06%159K | -99.90%550K |
Net cash flow | ||||||||||
Beginning cash position | -60.92%166.83M | -22.10%154.26M | -46.12%171.2M | -46.17%198.43M | -60.92%166.83M | 608.97%426.84M | 25.87%198.03M | 1,246.08%317.74M | 1,855.71%368.65M | 608.97%426.84M |
Current changes in cash | 89.16%-28.18M | 49.96%-15.61M | 85.85%-16.94M | 46.51%-27.23M | 154.31%31.6M | -170.92%-260.01M | -111.58%-31.2M | -189.52%-119.71M | -1,170.62%-50.91M | -40.71%-58.19M |
End cash Position | -16.89%138.65M | -16.89%138.65M | -22.10%154.26M | -46.12%171.2M | -46.17%198.43M | -60.92%166.83M | -60.92%166.83M | 25.87%198.03M | 1,246.08%317.74M | 1,855.71%368.65M |
Free cash flow | 44.19%-104.6M | 49.60%-15.61M | 63.48%-17.03M | 46.41%-27.37M | 24.08%-44.59M | 4.90%-187.42M | 33.84%-30.98M | 3.81%-46.63M | -37.86%-51.07M | 9.23%-58.74M |
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