(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 | 37.24%114.11M | 133.22%2.03M | 61.84%59.99M | 514.49%14.12M | -23.92%37.97M | -64.42%83.15M | -116.42%-6.12M | -46.88%37.07M | -96.55%2.3M | -16.72%49.91M |
Net income from continuing operations | 6.30%77.3M | -0.78%16.77M | 56.19%24.01M | -3.93%21.06M | -16.54%15.46M | -33.29%72.71M | 145.01%16.9M | -43.54%15.37M | -20.34%21.92M | -60.89%18.52M |
Operating gains losses | ---4.8M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 13.85%17.42M | 10.78%4.37M | 14.99%4.36M | 12.55%4.34M | 17.30%4.35M | -70.47%15.3M | 28.56%3.94M | -76.40%3.8M | -75.29%3.86M | -78.26%3.71M |
Deferred tax | 246.88%2.43M | -48.98%399K | ---7K | 286.84%2.1M | 94.96%-66K | -123.10%-1.65M | 121.92%782K | --0 | 74.88%-1.13M | -789.47%-1.31M |
Other non cash items | 15.86%3.73M | 24.57%872K | 17.89%982K | 23.97%967K | 0.33%911K | -41.22%3.22M | 134.30%700K | -63.21%833K | -70.61%780K | -65.12%908K |
Change In working capital | 78.20%-6.03M | 37.43%-21.68M | 103.44%25.56M | 26.70%-20.26M | -53.11%10.35M | -109.76%-27.65M | -239.24%-34.64M | 162.11%12.56M | -211.38%-27.64M | 346.48%22.07M |
-Change in receivables | -43.02%-4.16M | 1.18%1.97M | 52.10%-274K | -114.05%-2.42M | -8.93%-3.43M | -4.30%-2.91M | 130.69%1.94M | -105.83%-572K | -37.21%-1.13M | 42.20%-3.15M |
-Change in prepaid assets | 143.08%4.09M | 67.51%-3.06M | 12,941.30%5.91M | 228.88%1.5M | 46.15%-266K | 21.25%-9.49M | -101.98%-9.41M | 98.46%-46K | 121.41%457K | 78.20%-494K |
-Change in payables and accrued expense | -52.63%-2.76M | 14.08%-19.91M | -3.98%20.9M | 14.57%-17.07M | -31.96%13.32M | -146.68%-1.81M | -185.56%-23.17M | 240.52%21.77M | -302.99%-19.98M | 809.50%19.58M |
-Change in other current assets | 174.69%1.45M | 131.88%270K | 149.14%402K | 131.17%356K | 197.92%424K | 40.35%-1.94M | 60.42%-847K | 69.83%-818K | -50.64%154K | -133.83%-433K |
-Change in other current liabilities | 77.37%-2.1M | 60.92%-492K | 92.05%-460K | 89.63%-719K | -109.24%-433K | -427.09%-9.3M | -112.47%-1.26M | 21.25%-5.79M | -358.29%-6.94M | 280.79%4.69M |
-Change in other working capital | -15.62%-2.55M | 75.92%-459K | 53.74%-915K | -830.73%-1.91M | -61.03%735K | -22.59%-2.2M | -328.54%-1.91M | -31.60%-1.98M | 94.82%-205K | -33.31%1.89M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 37.24%114.11M | 133.22%2.03M | 61.84%59.99M | 514.49%14.12M | -23.92%37.97M | -64.42%83.15M | -116.42%-6.12M | -46.88%37.07M | -96.55%2.3M | -16.72%49.91M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 6.50%-40.46M | 13.90%-7.74M | -93.60%-10.05M | -21.59%-10.13M | 39.59%-12.55M | -1.89%-43.28M | -90.44%-8.99M | -112.06%-5.19M | 89.50%-8.33M | -1,310.05%-20.77M |
Net PPE purchase and sale | -21.35%-36.46M | 13.90%-7.74M | -37.37%-10.05M | -48.29%-10.13M | -23.62%-8.55M | 8.95%-30.05M | -90.44%-8.99M | 16.92%-7.32M | 43.10%-6.83M | 7.45%-6.92M |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | 33.82%-1M | --0 | --0 | --0 | ---1M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | -53.60%-12.23M | --0 | -96.02%2.13M | 97.77%-1.5M | -314.29%-12.86M |
Net investment purchase and sale | ---4M | --0 | --0 | --0 | ---4M | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 6.50%-40.46M | 13.90%-7.74M | -93.60%-10.05M | -21.59%-10.13M | 39.59%-12.55M | -1.89%-43.28M | -90.44%-8.99M | -112.06%-5.19M | 89.50%-8.33M | -1,310.05%-20.77M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -668.68%-81.66M | -3,810.13%-67.57M | -2,253.70%-2.54M | 74.23%-1.9M | -586.55%-9.65M | 95.71%-10.62M | 99.34%-1.73M | 97.57%-108K | -189.66%-7.38M | -113.28%-1.41M |
Net issuance payments of debt | ---57.67M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | -209.15%-23.48M | ---9.77M | ---2.47M | 73.03%-2.05M | ---9.2M | ---7.6M | --0 | --0 | ---7.6M | --0 |
Proceeds from stock option exercised by employees | 7.94%1.39M | -21.13%515K | --0 | ---- | ---- | 147.40%1.28M | 25.82%653K | --0 | ---- | ---- |
Net other financing activities | 56.21%-1.89M | 72.99%-643K | 35.19%-70K | -73.62%-724K | 67.90%-451K | 99.22%-4.31M | 99.58%-2.38M | 97.57%-108K | -105.06%-417K | -113.28%-1.41M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -668.68%-81.66M | -3,810.13%-67.57M | -2,253.70%-2.54M | 74.23%-1.9M | -586.55%-9.65M | 95.71%-10.62M | 99.34%-1.73M | 97.57%-108K | -189.66%-7.38M | -113.28%-1.41M |
Net cash flow | ||||||||||
Beginning cash position | 41.01%94.16M | 50.15%155.68M | 46.77%111.98M | 18.54%111.27M | 41.01%94.16M | -47.91%66.78M | -65.18%103.68M | -60.39%76.29M | -52.27%93.86M | -47.91%66.78M |
Current changes in cash | -127.37%-8.01M | -335.19%-73.27M | 49.20%47.4M | 115.60%2.09M | -43.11%15.78M | 151.71%29.25M | 92.67%-16.84M | -70.69%31.77M | -205.81%-13.41M | -59.83%27.73M |
Effect of exchange rate changes | 237.05%2.56M | -13.87%6.3M | 15.68%-3.69M | 66.82%-1.38M | 304.64%1.32M | 61.48%-1.87M | 611.32%7.32M | -37.74%-4.38M | -1,367.99%-4.16M | -15.12%-647K |
End cash Position | -5.79%88.72M | -5.79%88.72M | 50.15%155.68M | 46.77%111.98M | 18.54%111.27M | 41.01%94.16M | 41.01%94.16M | -65.18%103.68M | -60.39%76.29M | -52.27%93.86M |
Free cash flow | 49.03%77.65M | 62.26%-5.7M | 67.86%49.94M | 188.15%3.99M | -29.93%29.42M | -73.84%52.1M | -146.39%-15.11M | -49.96%29.75M | -108.29%-4.53M | -19.94%41.99M |
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