(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 | 597.73%15.96M | 195.30%6.48M | 537.44%6.22M | 399.45%5.45M | -10.60%-2.18M | 170.31%2.29M | 7,410.00%2.19M | 337.80%975K | 273.06%1.09M | 9.67%-1.97M |
Net income from continuing operations | -59.53%2.84M | 101.38%3.22M | -60.61%4.05M | -369.81%-5.67M | 117.89%1.25M | 151.60%7.02M | 212.04%1.6M | 1,454.31%10.27M | 129.25%2.1M | -23.30%-6.96M |
Operating gains losses | 135.95%4.16M | 415.26%3.24M | 65.98%-3.69M | 193.78%4.28M | -89.89%323K | -3,504.41%-11.58M | 16.70%629K | -116.60%-10.83M | -246.91%-4.57M | 88.55%3.19M |
Depreciation and amortization | 34.63%3.14M | -7.97%554K | 87.23%1.06M | 40.37%824K | 21.90%707K | 15.55%2.33M | 8.47%602K | 12.57%564K | 20.04%587K | 22.36%580K |
Deferred tax | 162.57%2.01M | -51.38%88K | 949.47%997K | 55.43%558K | 181.40%363K | 344.19%764K | -15.81%181K | 110.81%95K | -54.73%359K | 200.00%129K |
Other non cash items | -148.78%-8.74M | -21.58%-2.23M | -45.89%-1.93M | -622.52%-2.41M | -11,305.26%-2.17M | -5,503.08%-3.51M | -4,728.95%-1.84M | -4,668.97%-1.33M | -538.16%-333K | -850.00%-19K |
Change In working capital | 135.59%7.39M | 237.50%242K | 79.66%4.22M | 618.05%6.84M | -43,644.44%-3.92M | -45.38%3.14M | 35.29%-176K | -35.40%2.35M | -36.55%953K | -98.97%9K |
-Change in receivables | 57.96%-3.73M | 73.85%-1.41M | 14.24%-1.41M | 182.73%6.35M | -77.76%-7.27M | 27.93%-8.88M | 23.73%-5.4M | 49.05%-1.64M | 168.51%2.25M | -424.37%-4.09M |
-Change in prepaid assets | 146.67%555K | 4,851.43%1.73M | 59.93%2.18M | -452.66%-1.14M | -129.03%-2.22M | 105.30%225K | 102.53%35K | 1.11%1.37M | -546.88%-207K | 76.83%-968K |
-Change in payables and accrued expense | 24.70%5.53M | -88.52%328K | -168.62%-374K | 1,381.82%2.4M | 160.49%3.18M | -41.40%4.43M | 314.51%2.86M | -85.02%545K | -110.01%-187K | -11.01%1.22M |
-Change in other working capital | -31.53%5.04M | -117.53%-408K | 83.49%3.82M | 15.22%-763K | -37.96%2.39M | -50.09%7.36M | -68.95%2.33M | 11.09%2.08M | -130.55%-900K | 58.84%3.84M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 597.73%15.96M | 195.30%6.48M | 537.44%6.22M | 399.45%5.45M | -10.60%-2.18M | 170.31%2.29M | 7,410.00%2.19M | 337.80%975K | 273.06%1.09M | 9.67%-1.97M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -324.14%-9.52M | -12.67%-249K | 65.81%-120K | -2,925.42%-9.05M | 92.21%-107K | -96.07%-2.25M | -51.37%-221K | 44.11%-351K | -49.50%-299K | -703.51%-1.37M |
Net PPE purchase and sale | 41.26%-635K | -12.67%-249K | 65.81%-120K | 22.82%-159K | 64.69%-107K | 5.59%-1.08M | -51.37%-221K | 44.11%-351K | -3.00%-206K | -77.19%-303K |
Net business purchase and sale | -663.49%-8.89M | --0 | --0 | -9,455.91%-8.89M | --0 | ---1.16M | --0 | --0 | ---93K | ---1.07M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -324.14%-9.52M | -12.67%-249K | 65.81%-120K | -2,925.42%-9.05M | 92.21%-107K | -96.07%-2.25M | -51.37%-221K | 44.11%-351K | -49.50%-299K | -703.51%-1.37M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -9,131.28%-151M | -10,146.04%-105.38M | -10,968.52%-39.02M | -5,253.42%-8.3M | 1,545.63%1.7M | 296.21%1.67M | 138.95%1.05M | 54.74%359K | 205.92%161K | 206.19%103K |
Net issuance payments of debt | -34.51%-1.68M | -38.68%-441K | -50.67%-449K | -23.86%-379K | -25.62%-407K | 0.95%-1.25M | -4.95%-318K | 5.99%-298K | 12.07%-306K | -11.72%-324K |
Net common stock issuance | ---159.45M | ---108.2M | ---41.01M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | 168.32%2.17M | 1,023.81%944K | 134.33%860K | --0 | 12.35%364K | -36.68%808K | -86.96%84K | -18.08%367K | -59.26%33K | 214.56%324K |
Net other financing activities | 276.92%7.95M | 80.59%2.32M | 444.83%1.58M | 434.10%2.32M | 1,587.38%1.74M | 422.28%2.11M | 1,209.18%1.28M | 187.13%290K | 277.39%434K | 14.44%103K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -9,131.28%-151M | -10,146.04%-105.38M | -10,968.52%-39.02M | -5,253.42%-8.3M | 1,545.63%1.7M | 296.21%1.67M | 138.95%1.05M | 54.74%359K | 205.92%161K | 206.19%103K |
Net cash flow | ||||||||||
Beginning cash position | 0.45%216.29M | -19.78%170.65M | -3.96%203.92M | 1.82%215.83M | 0.45%216.29M | -1.97%215.32M | -1.29%212.73M | -1.84%212.34M | -2.49%211.98M | -1.97%215.32M |
Current changes in cash | -8,529.21%-144.56M | -3,382.22%-99.16M | -3,449.24%-32.92M | -1,346.23%-11.89M | 81.71%-593K | 143.12%1.72M | 1,048.67%3.02M | 221.96%983K | 197.05%954K | -32.31%-3.24M |
Effect of exchange rate changes | 129.26%218K | -15.03%458K | 39.83%-352K | 96.84%-19K | 233.67%131K | -108.10%-745K | 220.58%539K | -29,350.00%-585K | -567.78%-601K | -155.37%-98K |
End cash Position | -66.73%71.95M | -66.73%71.95M | -19.78%170.65M | -3.96%203.92M | 1.82%215.83M | 0.45%216.29M | 0.45%216.29M | -1.29%212.73M | -1.84%212.34M | -2.49%211.98M |
Free cash flow | 1,170.01%15.33M | 215.77%6.23M | 876.76%6.1M | 497.63%5.3M | -0.57%-2.29M | 127.44%1.21M | 1,220.45%1.97M | 160.12%624K | 206.62%886K | 3.36%-2.28M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data