(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 | -3.73%246.2M | 4.68%77.48M | -13.58%32.81M | -1.53%62.75M | -8.59%73.16M | -6.40%255.74M | 13.70%74.02M | -40.33%37.96M | -10.16%63.72M | 8.78%80.04M |
Net income from continuing operations | -93.18%18.18M | 420.18%9.67M | -107.27%-18.28M | 229.21%24.61M | -61.93%2.19M | 18,387.93%266.64M | -92.36%1.86M | 3,682.32%251.56M | -77.18%7.48M | 108.81%5.74M |
Operating gains losses | 10.30%-83.82M | -55.18%2.11M | 65.62%-32.15M | ---- | ---- | -211.33%-93.45M | 98.35%4.7M | -5,919.48%-93.52M | --0 | -105.79%-4.63M |
Depreciation and amortization | 44.14%129.72M | -13.78%20.77M | 137.32%56.92M | 31.66%26.48M | 17.14%25.54M | 21.40%90M | 27.90%24.09M | -4.48%23.98M | 73.69%20.12M | 17.20%21.81M |
Deferred tax | 115.75%26.58M | 1,343.61%5.65M | 100.47%787K | 3,669.98%16.7M | 561.26%3.44M | -15,178.89%-168.68M | 72.77%-454K | ---167.92M | --443K | ---746K |
Other non cash items | 11.32%15.01M | -86.11%1.25M | 209.04%4.14M | 891.58%7.07M | 5.25%2.55M | 13.58%13.48M | 760.36%9.01M | 120.77%1.34M | -92.83%713K | -66.97%2.42M |
Change In working capital | -112.71%-701K | 319.26%5.58M | 14.50%-10.26M | 4.38%-1.59M | -74.34%5.58M | 207.86%5.52M | 80.03%-2.54M | -211.02%-12M | 86.33%-1.67M | 141.52%21.73M |
-Change in receivables | -107.86%-7.8M | 40.32%-891K | -82.08%-9.99M | -48.79%1.5M | 440.41%1.58M | 25.02%-3.75M | 82.63%-1.49M | -4,287.79%-5.49M | 140.18%2.94M | -86.96%292K |
-Change in prepaid assets | -79.78%3.48M | -25.94%2.92M | 6.40%-14.52M | -6.37%6.6M | -60.94%8.49M | 178.66%17.19M | -57.25%3.94M | 5.12%-15.52M | -31.99%7.05M | 186.63%21.72M |
-Change in payables and accrued expense | 123.56%5.72M | 784.92%7.04M | 427.42%6.48M | 56.16%-4.91M | 80.75%-2.91M | -387.38%-24.26M | 120.24%796K | -89.14%1.23M | 25.02%-11.19M | -194.41%-15.09M |
-Change in other current assets | -25.64%10.83M | 258.33%2.16M | 11.61%3.2M | -43.45%2.67M | -66.40%2.8M | -11.13%14.56M | -119.71%-1.36M | 27.35%2.87M | -23.47%4.72M | 688.47%8.34M |
-Change in other current liabilities | -96.55%-11.34M | -189.20%-1.53M | 29.45%-1.61M | -106.86%-1.81M | -205.93%-6.4M | -2.87%-5.77M | 64.78%-528K | -24.25%-2.28M | 19.07%-874K | -74.69%-2.09M |
-Change in other working capital | -121.03%-1.59M | -5.85%-4.12M | -14.00%6.17M | -31.36%-5.65M | -76.48%2.01M | 198.77%7.54M | 73.75%-3.9M | -53.09%7.18M | 69.14%-4.3M | -46.50%8.55M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -3.73%246.2M | 4.68%77.48M | -13.58%32.81M | -1.53%62.75M | -8.59%73.16M | -6.40%255.74M | 13.70%74.02M | -40.33%37.96M | -10.16%63.72M | 8.78%80.04M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 156.14%268.67M | -66.90%113.43M | -53.99%25.79M | 241.11%236.23M | 70.59%-106.78M | 128.68%104.89M | -9.05%342.67M | 133.41%56.04M | -63.58%69.25M | 52.54%-363.07M |
Net PPE purchase and sale | 19.44%-83.05M | -7.98%-25.75M | -6.73%-23.43M | 39.83%-16.7M | 41.88%-17.17M | -9.46%-103.09M | 11.84%-23.85M | -6.94%-21.96M | -0.51%-27.75M | -55.57%-29.53M |
Net business purchase and sale | 97.09%-11.85M | -97.55%-11.85M | --0 | --0 | --0 | -5,059.36%-407.13M | ---6M | --0 | --0 | -4,983.32%-401.13M |
Net investment purchase and sale | -42.28%353.79M | -59.07%151.04M | -36.89%49.22M | 150.32%243.14M | -230.29%-89.61M | 334.40%612.92M | -8.48%369.02M | 154.66%77.99M | -54.95%97.13M | 109.32%68.78M |
Net other investing changes | 347.30%9.79M | --0 | --0 | ---- | ---- | 198.69%2.19M | 452.05%3.5M | 100.20%9K | -105.87%-128K | -143.97%-1.19M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 156.14%268.67M | -66.90%113.43M | -53.99%25.79M | 241.11%236.23M | 70.59%-106.78M | 128.68%104.89M | -9.05%342.67M | 133.41%56.04M | -63.58%69.25M | 52.54%-363.07M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -14.50%-852.77M | -1,165.09%-149.96M | 67.44%-138.99M | -30,138.35%-404.92M | 48.32%-158.9M | -259.58%-744.8M | 96.07%-11.85M | -1,836.20%-426.84M | 101.74%1.35M | -135.44%-307.46M |
Net issuance payments of debt | -26.12%-505.99M | --0 | 66.05%-136.23M | ---- | ---- | -33.40%-401.2M | --0 | -10,029,975.00%-401.2M | ---- | ---- |
Net common stock issuance | -3.49%-334.81M | ---148.44M | --0 | ---35.06M | 49.64%-151.31M | -140.88%-323.53M | --0 | ---23.08M | --0 | -127.53%-300.45M |
Proceeds from stock option exercised by employees | -35.70%4.17M | -44.92%1.06M | --27K | -28.43%2.94M | -68.20%145K | -27.12%6.48M | -45.39%1.92M | --0 | -16.63%4.1M | 31.41%456K |
Net other financing activities | 39.20%-16.14M | 81.25%-2.58M | -9.16%-2.79M | -10.20%-3.04M | -3.60%-7.74M | 19.23%-26.55M | -170.91%-13.77M | 88.46%-2.56M | -109.59%-2.75M | 78.27%-7.47M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -14.50%-852.77M | -1,165.09%-149.96M | 67.44%-138.99M | -30,138.35%-404.92M | 48.32%-158.9M | -259.58%-744.8M | 96.07%-11.85M | -1,836.20%-426.84M | 101.74%1.35M | -135.44%-307.46M |
Net cash flow | ||||||||||
Beginning cash position | -44.40%475.85M | 35.11%96.62M | -56.08%177.59M | 5.00%283.52M | -44.40%475.85M | 77.68%855.89M | -90.01%71.51M | -51.97%404.34M | -58.96%270.02M | 77.68%855.89M |
Current changes in cash | 12.05%-337.9M | -89.88%40.95M | 75.85%-80.39M | -178.87%-105.94M | 67.40%-192.52M | -202.67%-384.18M | 188.56%404.83M | -163.78%-332.83M | -26.94%134.32M | -435.09%-590.5M |
Effect of exchange rate changes | -99.49%21K | 181.47%400K | ---576K | --10K | -95.96%187K | --4.14M | ---491K | --0 | --0 | --4.63M |
End cash Position | -71.00%137.98M | -71.00%137.98M | 35.11%96.62M | -56.08%177.59M | 5.00%283.52M | -44.40%475.85M | -44.40%475.85M | -90.01%71.51M | -51.97%404.34M | -58.96%270.02M |
Free cash flow | 6.88%163.15M | 3.11%51.73M | -41.44%9.37M | 28.03%46.05M | 10.87%55.99M | -14.74%152.64M | 31.86%50.17M | -62.86%16.01M | -16.97%35.97M | -7.49%50.5M |
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