(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 | 1,407.20%54.63M | 264.46%3.49M | -381.17%-1.78M | -348.82%-7.4M | 5,883.41%60.32M | 4.89%-4.18M | 27.36%-2.12M | 125.67%632K | -265.23%-1.65M | -7,923.08%-1.04M |
Net income from continuing operations | -102.72%-560K | -89.00%2.64M | -8.25%-1.35M | -296.50%-1.02M | 57.70%-832K | 367.17%20.56M | 1,152.01%24.03M | 42.46%-1.25M | 83.80%-257K | -18.85%-1.97M |
Operating gains losses | 96.60%-47K | -123.97%-35K | ---- | ---- | ---8K | ---1.38M | --146K | --0 | ---- | ---- |
Depreciation and amortization | -62.49%1.34M | -55.63%323K | -63.11%349K | -66.56%316K | -63.08%350K | 2.56%3.57M | -25.56%728K | 7.62%946K | 16.52%945K | 17.04%948K |
Other non cash items | 88.90%-3.72M | 88.66%-3.82M | -98.97%2K | --80K | --23K | -4,041.53%-33.5M | -64,953.85%-33.72M | 67.24%194K | ---- | ---- |
Change In working capital | 788.83%57.51M | -34.88%4.35M | -211.61%-798K | -687.28%-6.81M | 101,375.00%60.77M | 655.84%6.47M | 492.94%6.68M | 154.08%715K | -160.41%-865K | -114.08%-60K |
-Change in receivables | 617.58%56.36M | -0.66%6.94M | 3,354.55%358K | -851.96%-7.29M | 62,028.57%56.36M | 4,918.40%7.85M | 11,188.89%6.99M | -117.74%-11K | 353.26%970K | -141.18%-91K |
-Change in inventory | -231.40%-2.38M | -318.69%-2.41M | -3,040.00%-628K | 42.44%292K | -30.48%365K | 200.50%1.81M | 198.31%1.1M | -103.74%-20K | -54.75%205K | -28.67%525K |
-Change in prepaid assets | 448.54%3.75M | 79.30%-283K | -47.69%499K | -243.50%-640K | 541.47%4.18M | 127.53%684K | 9.59%-1.37M | 177.31%954K | 11,250.00%446K | 145.66%651K |
-Change in payables and accrued expense | 104.53%164K | 159.83%137K | -1,021.95%-920K | 141.27%962K | 98.46%-15K | -325.62%-3.62M | -119.42%-229K | 84.02%-82K | -251.86%-2.33M | -63.65%-977K |
-Change in other current liabilities | -31.11%-354K | -113.13%-26K | 40.38%-93K | 26.97%-111K | 22.50%-124K | 58.72%-270K | 210.00%198K | 9.83%-156K | -3.40%-152K | -3.90%-160K |
-Change in other working capital | -466.67%-33K | 20.00%-8K | -146.67%-14K | -533.33%-19K | 200.00%8K | 113.04%9K | -233.33%-10K | 2,900.00%30K | 86.36%-3K | 82.22%-8K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1,407.20%54.63M | 264.46%3.49M | -381.17%-1.78M | -348.82%-7.4M | 5,883.41%60.32M | 4.89%-4.18M | 27.36%-2.12M | 125.67%632K | -265.23%-1.65M | -7,923.08%-1.04M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -334.20%-4.88M | 1,208.19%1.9M | 439.78%615K | -1,206.34%-7.32M | -103.89%-69K | 124.51%2.09M | 96.06%-171K | 89.10%-181K | 178.07%662K | 207.38%1.78M |
Capital expenditure reported | --0 | --0 | --0 | --0 | --0 | 90.59%-737K | 96.18%-95K | 93.23%-145K | 79.84%-308K | 88.74%-189K |
Net PPE purchase and sale | -635.29%-375K | 91.18%-3K | -4,500.00%-46K | -3,637.50%-299K | -237.50%-27K | 76.92%-51K | 81.32%-34K | 92.86%-1K | 55.56%-8K | -14.29%-8K |
Net intangibles purchase and sale | 1.46%-135K | 45.45%-24K | 8.57%-32K | -408.33%-37K | 40.00%-42K | 52.76%-137K | 37.14%-44K | 52.05%-35K | 115.79%12K | 1.41%-70K |
Net investment purchase and sale | -245.28%-4.37M | 96,000.00%1.92M | --693K | -823.40%-6.99M | --0 | 1,981.25%3.01M | 100.12%2K | --0 | 24.81%966K | 1,882.52%2.04M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -334.20%-4.88M | 1,208.19%1.9M | 439.78%615K | -1,206.34%-7.32M | -103.89%-69K | 124.51%2.09M | 96.06%-171K | 89.10%-181K | 178.07%662K | 207.38%1.78M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -1,703.71%-32.89M | -168.24%-1.24M | -24.02%-222K | -3,853.60%-29.2M | -504.62%-2.23M | -79.90%2.05M | 320.61%1.82M | -101.60%-179K | 994.25%778K | -327.91%-368K |
Net issuance payments of debt | -291.50%-3.92M | -168.44%-1.25M | -25.00%-225K | -128.92%-225K | -501.35%-2.23M | 126.94%2.05M | 319.69%1.82M | -109.42%-180K | 964.44%778K | -311.11%-370K |
Cash dividends paid | ---28.98M | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | 75.00%7K | 200.00%3K | 200.00%3K | --1K | --0 | -73.33%4K | -66.67%1K | -80.00%1K | --0 | -50.00%2K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -1,703.71%-32.89M | -168.24%-1.24M | -24.02%-222K | -3,853.60%-29.2M | -504.62%-2.23M | -79.90%2.05M | 320.61%1.82M | -101.60%-179K | 994.25%778K | -327.91%-368K |
Net cash flow | ||||||||||
Beginning cash position | -8.12%984K | 844.41%13.69M | 1,154.03%15.09M | 4,050.28%59.02M | -7.94%986K | -71.84%1.07M | -84.17%1.45M | -42.39%1.2M | -30.09%1.42M | -71.84%1.07M |
Current changes in cash | 39,293.02%16.85M | 980.43%4.14M | -608.82%-1.38M | -20,918.18%-43.93M | 15,841.48%58.03M | 98.41%-43K | 94.19%-470K | -96.16%272K | -431.75%-209K | 120.78%364K |
Effect of exchange rate changes | 95.45%-2K | -25.00%3K | 68.00%-8K | 90.00%-1K | 130.77%4K | -22.22%-44K | 233.33%4K | -257.14%-25K | -11.11%-10K | 23.53%-13K |
End cash Position | 1,712.50%17.84M | 1,712.50%17.84M | 844.41%13.69M | 1,154.03%15.09M | 4,050.28%59.02M | -8.12%984K | -8.12%984K | -84.17%1.45M | -42.39%1.2M | -30.09%1.42M |
Free cash flow | 1,160.31%54.12M | 250.87%3.46M | -511.31%-1.86M | -296.16%-7.74M | 4,699.39%60.25M | 59.94%-5.1M | 59.48%-2.29M | 109.61%451K | -212.98%-1.95M | 25.95%-1.31M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data