(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 | 6.39%136.72M | 21.28%45.14M | -27.78%35.4M | 135.20%28.04M | -7.30%28.14M | -6.88%128.51M | 70.91%37.22M | 33.88%49.01M | -59.25%11.92M | -39.72%30.36M |
Net income from continuing operations | 588.38%118.44M | -18.67%8.35M | 252.70%4.49M | 1,597.49%94.13M | 164.49%11.48M | 59.45%17.21M | 455.83%10.26M | -220.98%-2.94M | -7.06%5.55M | -17.77%4.34M |
Operating gains losses | -187.72%-2.07M | ---- | ---- | ---- | ---- | -58.34%2.36M | --0 | --0 | -33.36%945K | 0.00%1.42M |
Depreciation and amortization | 7.00%101M | 12.29%26.62M | 10.96%25.67M | 7.25%24.67M | -2.08%24.04M | -7.40%94.39M | -6.68%23.71M | -9.46%23.13M | -9.08%23M | -4.39%24.55M |
Deferred tax | -9,024.24%-114.5M | -2,682.70%-15.68M | -911.72%-6.23M | -32,851.42%-92.36M | 39.04%-228K | 143.83%1.28M | 126.76%607K | 453.92%768K | 230.56%282K | -65.49%-374K |
Other non cash items | 7.02%8.72M | 264.19%7.94M | -61.66%4.97M | 1,050.82%4.04M | -1,884.60%-8.23M | 70.64%8.15M | -413.89%-4.84M | 698.46%12.95M | -152.28%-425K | -42.38%461K |
Change In working capital | 66.77%-6.35M | 723.97%11.55M | -118.84%-1.7M | 55.31%-10.85M | -1.27%-5.35M | -398.54%-19.11M | 121.50%1.4M | 5,007.34%9.04M | -147.74%-24.27M | -142.96%-5.29M |
-Change in receivables | -66.72%-15.57M | -71.47%-3.1M | -149.16%-7.85M | 121.82%1.93M | -247.50%-6.55M | -74.46%-9.34M | -410.67%-1.81M | -381.16%-3.15M | -20.31%-8.83M | 1,475.18%4.44M |
-Change in prepaid assets | -1,105.91%-5.1M | 16.28%7.97M | -740.27%-5.01M | -39.22%-5.03M | 1.11%-3.04M | -106.89%-423K | 990.39%6.86M | 35.08%-596K | -276.36%-3.61M | -153.15%-3.07M |
-Change in payables and accrued expense | 42.55%3.72M | 1,298.89%3.25M | -122.34%-1.19M | 171.85%2.52M | -179.46%-859K | 337.58%2.61M | 10.56%-271K | 154.77%5.3M | -242.98%-3.5M | -83.21%1.08M |
-Change in other current liabilities | 86.40%-1.04M | 7.12%-6.47M | 39.55%7.62M | -19.13%-14.19M | 108.66%12M | 13.02%-7.67M | 40.40%-6.97M | -3.04%5.46M | -1.79%-11.92M | -35.71%5.75M |
-Change in other working capital | 370.90%11.64M | 175.76%9.9M | 133.48%4.71M | 9.68%3.93M | 48.81%-6.9M | -181.16%-4.3M | -36.59%3.59M | -49.85%2.02M | -24.52%3.58M | -47.55%-13.49M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 6.39%136.72M | 21.28%45.14M | -27.78%35.4M | 135.20%28.04M | -7.30%28.14M | -6.88%128.51M | 70.91%37.22M | 33.88%49.01M | -59.25%11.92M | -39.72%30.36M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -15.02%-97.05M | -1,464.42%-81.48M | 14.34%-5.01M | -14.32%-5.2M | 92.19%-5.37M | -113.88%-84.38M | 75.86%-5.21M | -22.16%-5.84M | 33.87%-4.55M | -1,005.93%-68.78M |
Capital expenditure reported | -9.59%-19.6M | ---- | ---- | -19.01%-4.89M | -47.10%-5.17M | -0.82%-17.89M | ---- | ---- | ---4.11M | ---3.52M |
Net PPE purchase and sale | 29.98%-1.28M | 5.73%-543K | 28.66%-229K | 29.61%-309K | 59.55%-199K | -25.98%-1.83M | -103.51%-576K | 93.29%-321K | 93.62%-439K | 92.09%-492K |
Net business purchase and sale | -17.79%-76.17M | -71,285.05%-76.17M | --0 | --0 | --0 | -219.20%-64.66M | 100.53%107K | --0 | --0 | ---64.77M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -15.02%-97.05M | -1,464.42%-81.48M | 14.34%-5.01M | -14.32%-5.2M | 92.19%-5.37M | -113.88%-84.38M | 75.86%-5.21M | -22.16%-5.84M | 33.87%-4.55M | -1,005.93%-68.78M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 38.34%-31.75M | 183.46%26.89M | 66.26%-9.91M | 33.60%-13.08M | -219.60%-35.65M | 59.52%-51.49M | -154.80%-32.22M | 9.60%-29.38M | 17.67%-19.69M | 151.26%29.8M |
Net issuance payments of debt | 133.33%8.75M | 247.37%35M | 70.00%-3.75M | -50.00%-3.75M | -144.12%-18.75M | 103.13%3.75M | -90.00%-23.75M | 61.54%-12.5M | 88.89%-2.5M | 180.95%42.5M |
Net common stock issuance | 36.11%-31.29M | 11.85%-7.98M | 63.50%-6.16M | 44.31%-10.05M | -42.00%-7.1M | ---48.98M | ---9.05M | ---16.88M | ---18.05M | ---5M |
Proceeds from stock option exercised by employees | -47.14%-9.21M | -123.37%-136K | --0 | -15.15%728K | -27.30%-9.8M | 13.04%-6.26M | 504.17%582K | --0 | 160.47%858K | -36.70%-7.7M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 38.34%-31.75M | 183.46%26.89M | 66.26%-9.91M | 33.60%-13.08M | -219.60%-35.65M | 59.52%-51.49M | -154.80%-32.22M | 9.60%-29.38M | 17.67%-19.69M | 151.26%29.8M |
Net cash flow | ||||||||||
Beginning cash position | -18.82%31.72M | 53.78%49.09M | 57.74%28.61M | -38.14%18.84M | -18.82%31.72M | -42.31%39.07M | -38.03%31.92M | -65.25%18.13M | -43.32%30.45M | -42.31%39.07M |
Current changes in cash | 207.72%7.92M | -4,508.78%-9.45M | 48.56%20.48M | 179.28%9.77M | -49.45%-12.88M | 74.33%-7.35M | 98.35%-205K | 2,133.33%13.79M | -700.45%-12.32M | 38.44%-8.62M |
Effect of exchange rate changes | ---439K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
End cash Position | 23.59%39.2M | 23.59%39.2M | 53.78%49.09M | 57.74%28.61M | -38.14%18.84M | -18.82%31.72M | -18.82%31.72M | -38.03%31.92M | -65.25%18.13M | -43.32%30.45M |
Free cash flow | 6.47%115.84M | 24.85%39.83M | -29.59%30.39M | 209.74%22.84M | -13.59%22.77M | -8.43%108.8M | 55.91%31.91M | 35.65%43.17M | -67.05%7.38M | -40.31%26.35M |
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