(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 | 66.64%-30.22M | 43.93%-4.72M | 69.11%-5.41M | 103.43%828K | 48.33%-20.91M | -78.14%-90.58M | -57.36%-8.43M | 23.77%-17.53M | -1,732.50%-24.16M | -68.73%-40.47M |
Net income from continuing operations | -50.42%-152.46M | -128.35%-56.78M | -25.09%-31.58M | 1.47%-28.94M | -60.74%-35.17M | -123.39%-101.35M | -138.17%-24.87M | -82.89%-25.24M | -286.13%-29.37M | -61.80%-21.88M |
Operating gains losses | --2.86M | --396K | --2.38M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 43.10%21.01M | 65.15%5.86M | 25.84%5.11M | 36.87%4.96M | 47.24%5.08M | 52.07%14.68M | 13.75%3.55M | 68.33%4.06M | 53.89%3.62M | 95.13%3.45M |
Deferred tax | 47.22%-474K | ---- | ---- | ---- | ---- | -456.35%-898K | ---- | ---- | ---- | ---- |
Other non cash items | 0.00%49K | 0.00%12K | 0.00%12K | 0.00%13K | 0.00%12K | 0.00%49K | 0.00%12K | 0.00%12K | 0.00%13K | 0.00%12K |
Change In working capital | 207.82%43.83M | 341.35%16.1M | 485.64%12.27M | 197.80%14.32M | 104.30%1.14M | -8.97%-40.65M | 165.36%3.65M | 81.14%-3.18M | -1,069.87%-14.65M | -61.81%-26.47M |
-Change in receivables | -37.69%1M | -6,764.29%-2.8M | 80.98%-786K | 223.25%1.29M | -51.08%3.3M | 117.62%1.61M | 100.47%42K | -14,148.28%-4.13M | -1,641.67%-1.05M | 29,404.35%6.74M |
-Change in inventory | 292.10%47.53M | 140.83%24.44M | 190.89%6.75M | 173.42%11.26M | 141.93%5.09M | 48.96%-24.74M | 231.40%10.15M | 72.42%-7.42M | -287.32%-15.33M | -22.74%-12.14M |
-Change in prepaid assets | -106.40%-1.16M | -109.52%-1.91M | 200.00%555K | -56.67%-235K | 121.78%430K | 257.32%18.1M | 54,059.46%20.04M | 102.14%185K | 96.26%-150K | -275.94%-1.97M |
-Change in payables and accrued expense | 82.16%-6.71M | 84.64%-3.92M | -12.02%5.24M | -99.82%5K | 61.28%-8.03M | -248.94%-37.59M | -420.12%-25.54M | -67.79%5.96M | -60.01%2.73M | -157.75%-20.74M |
-Change in other current assets | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
-Change in other current liabilities | 100.37%38K | 100.16%29K | -99.56%9K | --0 | --0 | -292.04%-10.16M | -1,361.92%-17.83M | 115.38%2.06M | 24.38%3.38M | 1,016.00%2.23M |
-Change in other working capital | -74.26%3.12M | -98.01%258K | 194.77%507K | 615.38%2.01M | 158.95%349K | 864.18%12.14M | 655.93%12.95M | 123.50%172K | ---390K | -312.95%-592K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 66.64%-30.22M | 43.93%-4.72M | 69.11%-5.41M | 103.43%828K | 48.33%-20.91M | -78.14%-90.58M | -57.36%-8.43M | 23.77%-17.53M | -1,732.50%-24.16M | -68.73%-40.47M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 76.12%-7.71M | 115.18%1.02M | 79.89%-1.74M | 54.42%-3.91M | 63.05%-3.09M | -25.96%-32.29M | 8.09%-6.73M | -35.10%-8.63M | -8.45%-8.58M | -108.02%-8.35M |
Net PPE purchase and sale | 65.34%-10.87M | 81.06%-1.21M | 75.49%-2.05M | 44.51%-4.57M | 63.67%-3.04M | -29.70%-31.36M | 2.17%-6.41M | -31.85%-8.36M | -8.94%-8.24M | -124.17%-8.36M |
Net business purchase and sale | --2.18M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | --166K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net other investing changes | 187.19%810K | 116.30%52K | 215.87%314K | 243.60%494K | -1,100.00%-50K | 22.90%-929K | 38.54%-319K | -464.58%-271K | 1.99%-344K | 101.74%5K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 76.12%-7.71M | 115.18%1.02M | 79.89%-1.74M | 54.42%-3.91M | 63.05%-3.09M | -25.96%-32.29M | 8.09%-6.73M | -35.10%-8.63M | -8.45%-8.58M | -108.02%-8.35M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -82.13%640K | -33.69%250K | -91.07%77K | -84.62%251K | -91.27%62K | -98.50%3.58M | -99.84%377K | 351.31%862K | 6.88%1.63M | 20.95%710K |
Net issuance payments of debt | --0 | --0 | ---- | ---- | ---- | --539K | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -69.10%1.22M | 20.72%472K | -39.58%287K | -79.23%339K | -91.54%123K | -32.78%3.95M | -64.96%391K | -82.07%475K | 6.88%1.63M | 147.70%1.45M |
Net other financing activities | 36.15%-581K | -1,485.71%-222K | -38.16%-210K | ---88K | 91.80%-61K | 80.60%-910K | 99.37%-14K | ---152K | --0 | ---744K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -82.13%640K | -33.69%250K | -91.07%77K | -84.62%251K | -91.27%62K | -98.50%3.58M | -99.84%377K | 351.31%862K | 6.88%1.63M | 20.95%710K |
Net cash flow | ||||||||||
Beginning cash position | -41.86%167.77M | -26.60%133.12M | -32.41%140.55M | -40.11%143.94M | -41.86%167.77M | 126.78%288.58M | 177.43%181.36M | 119.19%207.92M | 141.89%240.35M | 126.78%288.58M |
Current changes in cash | 68.74%-37.29M | 76.63%-3.45M | 72.05%-7.07M | 90.89%-2.83M | 50.25%-23.94M | -173.79%-119.29M | -106.62%-14.77M | 13.33%-25.3M | -534.03%-31.11M | -75.50%-48.11M |
Effect of exchange rate changes | 113.20%200K | -15.13%1M | 72.34%-351K | 56.99%-563K | 191.67%110K | -344.28%-1.52M | 3,843.33%1.18M | -320.20%-1.27M | -421.62%-1.31M | 74.79%-120K |
End cash Position | -22.11%130.67M | -22.11%130.67M | -26.60%133.12M | -32.41%140.55M | -40.11%143.94M | -41.86%167.77M | -41.86%167.77M | 177.43%181.36M | 119.19%207.92M | 141.89%240.35M |
Free cash flow | 66.30%-41.09M | 59.97%-5.94M | 71.17%-7.46M | 88.44%-3.74M | 50.95%-23.95M | -62.53%-121.95M | -24.61%-14.83M | 11.74%-25.89M | -432.63%-32.4M | -76.18%-48.83M |
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