(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 | 20.88%-104.57M | 13.42%-18.34M | 27.49%-21.99M | 28.97%-27.69M | 12.31%-36.56M | -64.24%-132.17M | 30.94%-21.18M | -109.97%-30.32M | -98.58%-38.98M | -164.99%-41.69M |
Net income from continuing operations | -2.43%-177.72M | -48.86%-51.25M | -45.64%-62.45M | 46.06%-30.1M | 16.03%-33.92M | -51.88%-173.49M | 21.46%-34.43M | -39.00%-42.88M | -154.59%-55.79M | -129.02%-40.4M |
Operating gains losses | -28.33%9M | -34.07%3.78M | 80.28%4.7M | -93.97%139K | -79.96%383K | -25.19%12.56M | 24.09%5.74M | -42.88%2.61M | -48.76%2.31M | -38.43%1.91M |
Depreciation and amortization | -1.79%13.53M | 22.04%3.96M | -21.71%3.12M | -4.50%3.29M | 1.87%3.17M | 41.23%13.77M | -0.86%3.24M | 83.62%3.98M | 40.79%3.44M | 66.35%3.11M |
Deferred tax | --0 | --0 | --0 | --0 | --0 | -1,092.67%-3.58M | -912.67%-3.04M | ---420K | --80K | ---200K |
Other non cash items | 101.03%107K | 100.66%68K | 88.12%-12K | 190.57%48K | -91.89%3K | -9,992.38%-10.39M | -13,100.00%-10.27M | -152.50%-101K | -235.90%-53K | 37.04%37K |
Change In working capital | 4.77%-17.09M | -216.13%-5.1M | -85.19%796K | 17.78%-3.83M | 47.45%-8.96M | -54.66%-17.94M | 77.41%-1.61M | -16.09%5.38M | 14.47%-4.65M | -213.94%-17.05M |
-Change in receivables | -338.47%-12.91M | -2,587.92%-16.27M | -1,583.89%-6.58M | 334.67%4.72M | 536.65%5.22M | -130.55%-2.95M | 121.67%654K | -103.36%-391K | 40.67%-2.01M | -126.98%-1.2M |
-Change in inventory | 91.94%-898K | 384.16%11.45M | 787.76%2.97M | -518.07%-8.96M | -5.90%-6.36M | 51.54%-11.15M | -282.89%-4.03M | 102.88%335K | 75.14%-1.45M | -34.45%-6M |
-Change in prepaid assets | 104.56%76K | 2,580.28%3.52M | -119.01%-400K | 132.46%173K | -3.94%-3.22M | -105.93%-1.67M | 89.37%-142K | 83.12%2.1M | 23.31%-533K | -4,401.39%-3.1M |
-Change in payables and accrued expense | -398.61%-3.58M | -133.93%-1.66M | 22.14%3.13M | 71.95%-343K | 32.08%-4.72M | -150.99%-718K | 1,062.72%4.88M | -39.37%2.57M | -143.29%-1.22M | -35.01%-6.94M |
-Change in other working capital | 115.63%229K | 28.22%-2.14M | 119.42%1.67M | 2.82%583K | -39.34%111K | -226.51%-1.47M | -143.42%-2.98M | -27.57%762K | -65.76%567K | 155.96%183K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 20.88%-104.57M | 13.42%-18.34M | 27.49%-21.99M | 28.97%-27.69M | 12.31%-36.56M | -64.24%-132.17M | 30.94%-21.18M | -109.97%-30.32M | -98.58%-38.98M | -164.99%-41.69M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 28.16%-54.28M | 45.94%-10.85M | 27.63%-11.19M | 25.06%-19.72M | 8.71%-12.52M | 11.76%-75.56M | 70.24%-20.06M | -177.72%-15.47M | -336.29%-26.32M | -107.04%-13.71M |
Net PPE purchase and sale | -21.46%-41.21M | 50.00%-7.35M | -4.09%-6.93M | -76.00%-15.3M | -199.38%-11.64M | -157.88%-33.93M | -186.71%-14.69M | -205.97%-6.66M | -266.18%-8.69M | -11.60%-3.89M |
Net intangibles purchase and sale | 72.00%-154K | 41.82%-32K | -125.00%-81K | 81.13%-30K | 96.33%-11K | 64.36%-550K | 87.27%-55K | 90.11%-36K | 74.40%-159K | -138.10%-300K |
Net business purchase and sale | 91.73%-2M | --0 | 89.38%-900K | 85.55%-1.1M | --0 | -23.91%-24.17M | --0 | -179.89%-8.48M | -150.74%-7.62M | -168.05%-8.08M |
Net investment purchase and sale | 35.45%-10.91M | 34.74%-3.47M | -1,016.33%-3.28M | 66.57%-3.29M | 39.90%-869K | 67.13%-16.9M | 89.67%-5.31M | ---294K | ---9.85M | ---1.45M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 28.16%-54.28M | 45.94%-10.85M | 27.63%-11.19M | 25.06%-19.72M | 8.71%-12.52M | 11.76%-75.56M | 70.24%-20.06M | -177.72%-15.47M | -336.29%-26.32M | -107.04%-13.71M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -52.87%-3.68M | -34.02%-1.1M | -31.83%-878K | -55.37%-912K | -137.88%-785K | -100.46%-2.41M | -76.23%-823K | -4.72%-666K | -178.20%-587K | -100.06%-330K |
Net issuance payments of debt | -20.80%-4.01M | -20.86%-1.15M | -19.25%-917K | -24.97%-996K | -18.08%-947K | -18.73%-3.32M | -30.15%-954K | -12.92%-769K | -10.85%-797K | -20.60%-802K |
Proceeds from stock option exercised by employees | -63.43%335K | -61.83%50K | -62.14%39K | -60.00%84K | -65.68%162K | -62.07%916K | -50.75%131K | 128.89%103K | -60.23%210K | -70.05%472K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -52.87%-3.68M | -34.02%-1.1M | -31.83%-878K | -55.37%-912K | -137.88%-785K | -100.46%-2.41M | -76.23%-823K | -4.72%-666K | -178.20%-587K | -100.06%-330K |
Net cash flow | ||||||||||
Beginning cash position | -18.70%913.73M | -18.26%780.99M | -18.71%815.06M | -19.13%863.77M | -18.70%913.73M | 47.22%1.12B | -21.84%955.42M | -19.34%1B | -15.82%1.07B | 47.22%1.12B |
Current changes in cash | 22.66%-162.53M | 28.00%-30.29M | 26.68%-34.06M | 26.65%-48.32M | 10.54%-49.86M | -158.24%-210.13M | 57.31%-42.07M | -125.00%-46.45M | -154.65%-65.89M | -111.02%-55.73M |
Effect of exchange rate changes | -135.48%-73K | 14.40%429K | 97.87%-16K | -211.92%-385K | ---101K | 90.80%-31K | 257.14%375K | -37,400.00%-750K | 8,500.00%344K | --0 |
End cash Position | -17.80%751.13M | -17.80%751.13M | -18.26%780.99M | -18.71%815.06M | -19.13%863.77M | -18.70%913.73M | -18.70%913.73M | -21.84%955.42M | -19.34%1B | -15.82%1.07B |
Free cash flow | 12.43%-145.94M | 28.42%-25.72M | 21.66%-29M | 10.06%-43.02M | -5.07%-48.2M | -75.10%-166.65M | 0.83%-35.93M | -117.99%-37.01M | -111.42%-47.83M | -137.19%-45.88M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data