(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 | 410.91%16.06M | -13.43%3.82M | 54.33%7.88M | 200.24%3M | 108.73%1.37M | -166.49%-5.17M | 284.09%4.41M | 283.82%5.1M | -20.82%997.72K | -489.02%-15.68M |
Net income from continuing operations | -159.42%-6.17M | -113.96%-916.51K | -88.84%-2.46M | 105.72%643.81K | -121.01%-3.44M | -81.29%10.38M | 147.29%6.57M | 95.48%-1.3M | -212.30%-11.26M | -81.42%16.37M |
Operating gains losses | 126.96%7.97M | 138.16%7.04M | 1,979.48%1.95M | -121.11%-3.08M | 107.99%2.06M | -732.03%-29.57M | -121.69%-18.44M | -99.72%93.9K | 215.03%14.58M | 76.45%-25.81M |
Depreciation and amortization | 22.41%25.27M | 16.17%6.64M | 13.75%6.33M | 23.26%6.31M | 41.16%5.99M | 40.52%20.64M | 53.53%5.72M | 43.54%5.56M | 41.04%5.12M | 22.60%4.24M |
Deferred tax | -9.12%-3.08M | 60.12%-1.78M | -14.77%-665.99K | 123.18%1.03M | -124.93%-1.67M | -115.94%-2.82M | -220.70%-4.46M | 92.72%-580.3K | -407.53%-4.46M | -67.44%6.68M |
Other non cash items | -141.62%-6.13M | ---- | ---- | ---- | ---- | 115.82%14.74M | ---- | ---- | ---- | ---- |
Change In working capital | 87.95%-2.33M | -4,114.88%-1.12M | 129.20%2.6M | 31.32%-2.18M | 90.58%-1.63M | -235.05%-19.34M | -99.82%27.91K | 853.55%1.14M | -153.08%-3.18M | -12,529.58%-17.32M |
-Change in receivables | -313.75%-6.55M | -1,260.02%-4.81M | -242.87%-113.21K | 23.66%-1.03M | 18.20%-598.03K | -927.18%-1.58M | 1,011.71%414.9K | -92.93%79.24K | 13.27%-1.35M | -209.20%-731.11K |
-Change in prepaid assets | 67.41%-880.2K | -13,610.59%-1.07M | 799.94%3.51M | -50.35%-2.55M | -54.43%-763.53K | -635.05%-2.7M | -158.21%-7.81K | -423.98%-501.04K | -249.16%-1.7M | -903.19%-494.41K |
-Change in payables and accrued expense | 162.19%7.64M | 434.52%4.57M | -59.52%718.38K | 473.11%2.38M | 99.77%-35.92K | -170.72%-12.28M | -94.71%854.65K | 474.01%1.77M | -71.46%416.1K | -6,687.32%-15.32M |
-Change in other current assets | -107.42%-2.97K | -97.42%2.06K | --0 | ---5.02K | --0 | 14.68%39.95K | -22.22%79.86K | 41.04%-31.9K | --0 | -166.05%-8K |
-Change in other current liabilities | -7.12%-5.29M | 7.76%-996.85K | -1.51%-1.18M | -12.38%-1.62M | -19.05%-1.49M | -22.56%-4.94M | -23.97%-1.08M | -31.15%-1.16M | -19.70%-1.44M | -17.51%-1.25M |
-Change in other working capital | 29.77%2.76M | 610.67%1.19M | -134.04%-331.78K | -28.31%642.63K | 157.59%1.26M | 88.74%2.13M | -194.76%-232.97K | 278.66%974.74K | 65.08%896.46K | 504.84%489.33K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 410.91%16.06M | -13.43%3.82M | 54.33%7.88M | 200.24%3M | 108.73%1.37M | -166.49%-5.17M | 284.09%4.41M | 283.82%5.1M | -20.82%997.72K | -489.02%-15.68M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -173.13%-64.25M | 8.70%-15.29M | -58.66%-9.81M | 97.24%-1.3M | -123.95%-37.84M | 292.38%87.86M | 70.21%-16.75M | -110.76%-6.18M | 43.11%-47.19M | 338.28%157.99M |
Capital expenditure reported | -29.48%-51.87M | 11.16%-8.76M | -34.06%-22.19M | -68.68%-12.9M | -33.66%-8.01M | -90.70%-40.06M | -3.37%-9.86M | -247.63%-16.55M | -87.54%-7.65M | -128.40%-5.99M |
Net business purchase and sale | -155.25%-17.98M | 59.45%-4.61M | 90.38%-4.36M | -230.61%-5.85M | -103.73%-3.16M | 133.62%32.53M | 65.89%-11.36M | 17.59%-45.32M | 331.36%4.48M | 1,401.67%84.74M |
Net investment purchase and sale | -93.88%5.84M | -178.92%-3.53M | -69.50%16.99M | 142.73%18.81M | -133.35%-26.43M | 83.10%95.39M | 133.45%4.48M | -52.50%55.69M | 42.78%-44.02M | 214.69%79.25M |
Net other investing changes | ---248.27K | --1.61M | ---248.27K | ---1.36M | ---248.27K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -173.13%-64.25M | 8.70%-15.29M | -58.66%-9.81M | 97.24%-1.3M | -123.95%-37.84M | 292.38%87.86M | 70.21%-16.75M | -110.76%-6.18M | 43.11%-47.19M | 338.28%157.99M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 130.02%32.94M | -118.69%-1.18M | -5,221.40%-5.58M | 68.40%9.36M | 124.93%30.33M | -269.74%-109.73M | -49.55%6.29M | 159.90%108.96K | -89.48%5.56M | -23,962.54%-121.68M |
Net issuance payments of debt | 22.60%-1.16M | 47.00%-200.06K | 47.37%-195.01K | -4.19%-382.06K | 0.44%-384.37K | -121.62%-1.5M | -104.82%-377.45K | -25.42%-370.5K | -25.43%-366.7K | -31.15%-386.09K |
Net common stock issuance | 18,171.02%37.53M | --0 | --0 | --9.42M | --28.11M | -99.67%205.39K | -95.14%205.39K | --0 | --0 | --0 |
Net other financing activities | 96.84%-3.42M | -115.10%-975.57K | -1,223.22%-5.39M | -94.54%323.43K | 102.15%2.61M | -2,006.30%-108.43M | 1,449.21%6.46M | 322.45%479.46K | 208.40%5.93M | -57,299.05%-121.3M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 130.02%32.94M | -118.69%-1.18M | -5,221.40%-5.58M | 68.40%9.36M | 124.93%30.33M | -269.74%-109.73M | -49.55%6.29M | 159.90%108.96K | -89.48%5.56M | -23,962.54%-121.68M |
Net cash flow | ||||||||||
Beginning cash position | -33.08%54.67M | -14.25%52.07M | -3.42%59.58M | -52.58%48.52M | -33.08%54.67M | 48.66%81.69M | -51.16%60.72M | -6.10%61.69M | 8.25%102.32M | 48.66%81.69M |
Current changes in cash | 43.56%-15.25M | -109.08%-12.65M | -675.19%-7.51M | 127.20%11.05M | -129.78%-6.14M | -201.07%-27.03M | 85.80%-6.05M | -101.65%-969.1K | -40.95%-40.64M | -47.87%20.63M |
End cash Position | -27.90%39.41M | -27.90%39.41M | -14.25%52.07M | -3.42%59.58M | -52.58%48.52M | -33.08%54.67M | -33.08%54.67M | -51.16%60.72M | -6.10%61.69M | 8.25%102.32M |
Free cash flow | 20.82%-35.81M | 9.31%-4.94M | -25.03%-14.31M | -48.94%-9.91M | 69.35%-6.64M | -241.63%-45.22M | 35.04%-5.45M | -233.59%-11.45M | -135.98%-6.65M | -1,641.65%-21.67M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data