(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 | 45.85%84.6M | 32.71%24.1M | 114.12%31.43M | 15.81%21.14M | 14.73%7.94M | 1,627.37%58.01M | 46.24%18.16M | 101.29%14.68M | 805.31%18.25M | 137.65%6.92M |
Net income from continuing operations | -244.78%-23.08M | -75.24%-3.45M | 22.57%-2.34M | -432.56%-11.88M | -1,125.95%-5.42M | 17.28%-6.7M | -1,567.91%-1.97M | 73.52%-3.03M | -956.87%-2.23M | -84.52%528K |
Operating gains losses | ---89K | --0 | --0 | ---2K | ---87K | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 93.21%9.93M | 58.11%2.59M | 79.29%2.48M | 108.02%2.41M | 155.37%2.45M | 47.12%5.14M | 27.23%1.64M | 74.37%1.38M | 57.69%1.16M | 41.65%959K |
Deferred tax | -107.35%-1.67M | -22.83%-7.26M | -147.79%-1.19M | 163.35%6.83M | -250.00%-36K | -18.96%-803K | -776.00%-5.91M | --2.49M | --2.59M | --24K |
Other non cash items | 19.95%12.66M | 69.67%3.22M | 2.02%3.18M | 5.77%3.14M | 21.33%3.12M | 114.12%10.56M | 80.51%1.9M | 123.83%3.12M | 130.20%2.97M | 115.04%2.57M |
Change In working capital | -1.52%-16.13M | 29.91%7.24M | 90.98%-540K | -210.47%-7.53M | -17.26%-15.3M | 63.31%-15.88M | 181.53%5.58M | -312.97%-5.99M | 62.60%-2.43M | 54.26%-13.05M |
-Change in receivables | -1.05%-19.3M | 89.28%-434K | 7.07%-8.97M | -55.72%-3.76M | -105.39%-6.14M | -10.34%-19.1M | -239.80%-4.05M | -145.87%-9.65M | 32.93%-2.41M | 65.22%-2.99M |
-Change in prepaid assets | 123.22%1.15M | 53.33%-3.07M | 204.48%4.76M | -10.45%1.05M | -42.50%-1.59M | 62.27%-4.96M | -48.77%-6.57M | -42.45%1.56M | 221.41%1.17M | 89.37%-1.11M |
-Change in payables and accrued expense | -49.42%7.09M | -28.72%13.15M | 41.03%5.04M | -3,420.97%-4.12M | 14.09%-6.99M | 282.29%14.02M | 1,726.63%18.45M | 149.13%3.58M | 111.92%124K | 10.58%-8.13M |
-Change in other working capital | 13.31%-5.07M | -6.79%-2.41M | 6.97%-1.38M | 46.24%-701K | 27.74%-586K | -13.25%-5.85M | -0.58%-2.25M | 11.87%-1.48M | -47.18%-1.3M | -125.91%-811K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 45.85%84.6M | 32.71%24.1M | 114.12%31.43M | 15.81%21.14M | 14.73%7.94M | 1,627.37%58.01M | 46.24%18.16M | 101.29%14.68M | 805.31%18.25M | 137.65%6.92M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -24.17%-95.06M | 100.82%558K | -414.02%-9.83M | -1,020.84%-53.14M | -1,365.92%-32.65M | -1,423.40%-76.55M | -4,334.53%-67.67M | -50.79%-1.91M | -414.77%-4.74M | -70.00%-2.23M |
Net PPE purchase and sale | 27.51%-5.62M | 16.83%-1.56M | 59.78%-769K | 9.48%-1.58M | 22.90%-1.72M | -54.39%-7.76M | -23.07%-1.88M | -50.79%-1.91M | -89.03%-1.74M | -70.00%-2.23M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | ---65.79M | ---- | ---- | ---- | ---- |
Net investment purchase and sale | -2,881.03%-89.43M | --2.12M | ---9.06M | -1,618.77%-51.56M | ---30.93M | ---3M | --0 | --0 | ---3M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -24.17%-95.06M | 100.82%558K | -414.02%-9.83M | -1,020.84%-53.14M | -1,365.92%-32.65M | -1,423.40%-76.55M | -4,334.53%-67.67M | -50.79%-1.91M | -414.77%-4.74M | -70.00%-2.23M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -218.87%-19.29M | -187.05%-9.37M | -240.30%-5.88M | -50.81%1.22M | -211.82%-5.27M | -91.69%16.23M | 869.67%10.76M | -100.87%-1.73M | 370.29%2.48M | 1,216.59%4.71M |
Net issuance payments of debt | 0.04%-2.75M | 0.00%-687K | 0.00%-688K | 0.15%-687K | 0.00%-687K | 99.28%-2.75M | 0.15%-687K | 99.82%-688K | 10.65%-688K | 10.66%-687K |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -58.55%9.33M | -81.38%2.27M | -16.60%1.29M | -2.87%3.08M | -52.02%2.69M | 412.51%22.5M | 194.65%12.17M | 19,175.00%1.54M | 1,163.75%3.17M | --5.61M |
Net other financing activities | -634.89%-25.87M | -1,409.79%-10.95M | -150.87%-6.48M | ---1.17M | -3,299.53%-7.28M | 67.24%-3.52M | 77.90%-725K | 60.15%-2.58M | --0 | 63.54%-214K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -218.87%-19.29M | -187.05%-9.37M | -240.30%-5.88M | -50.81%1.22M | -211.82%-5.27M | -91.69%16.23M | 869.67%10.76M | -100.87%-1.73M | 370.29%2.48M | 1,216.59%4.71M |
Net cash flow | ||||||||||
Beginning cash position | -1.52%250.72M | -28.72%205.67M | -31.74%190.22M | -16.24%220.85M | -1.52%250.72M | 316.77%254.6M | 17.72%288.52M | 579.11%278.65M | 544.08%263.67M | 316.77%254.6M |
Current changes in cash | -1,183.73%-29.74M | 139.45%15.29M | 42.45%15.73M | -292.45%-30.78M | -418.90%-29.98M | -101.20%-2.32M | -508.23%-38.75M | -94.59%11.04M | 8,987.50%15.99M | 146.77%9.4M |
Effect of exchange rate changes | 150.45%785K | -14.88%812K | 76.03%-279K | 114.77%151K | 131.17%101K | -1,289.29%-1.56M | 9,440.00%954K | -10,681.82%-1.16M | -1,131.33%-1.02M | -548.00%-324K |
End cash Position | -11.55%221.77M | -11.55%221.77M | -28.72%205.67M | -31.74%190.22M | -16.24%220.85M | -1.52%250.72M | -1.52%250.72M | 17.72%288.52M | 579.11%278.65M | 544.08%263.67M |
Free cash flow | 57.18%78.98M | 38.42%22.54M | 140.16%30.66M | 18.48%19.56M | 32.61%6.22M | 3,114.22%50.25M | 49.48%16.28M | 111.92%12.77M | 1,407.76%16.51M | 123.83%4.69M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data