(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 | -17.44%124M | 2.05%74.8M | -3.36%80.5M | -55.90%20.2M | 1.34%-51.5M | -16.56%150.2M | -4.56%73.3M | -24.89%83.3M | 49.67%45.8M | -36.29%-52.2M |
Net income from continuing operations | -19.80%82.2M | -2.75%10.6M | -5.73%18.1M | -18.04%37.7M | -40.15%15.8M | -29.75%102.5M | -57.42%10.9M | -54.50%19.2M | 7.23%46M | -25.00%26.4M |
Operating gains losses | -600.00%-1.4M | 1,100.00%6M | 0.00%-200K | 0.00%-300K | -3,350.00%-6.9M | 87.50%-200K | -68.75%500K | 81.82%-200K | 72.73%-300K | 80.00%-200K |
Depreciation and amortization | 14.99%72.1M | 25.88%21.4M | 8.86%17.2M | 15.23%17.4M | 8.78%16.1M | 8.85%62.7M | 14.86%17M | 11.27%15.8M | 4.86%15.1M | 4.23%14.8M |
Deferred tax | -2,820.00%-14.6M | -388.89%-4.4M | -435.71%-4.7M | -225.00%-2.6M | -1,350.00%-2.9M | -66.67%-500K | 86.96%-900K | -12.50%1.4M | -144.44%-800K | -106.25%-200K |
Other non cash items | 20.00%-400K | 50.00%300K | 80.00%-100K | -300.00%-400K | -100.00%-200K | 16.67%-500K | 100.00%200K | 58.33%-500K | 0.00%-100K | -116.67%-100K |
Change In working capital | -20.67%-50.2M | -14.25%32.5M | -0.49%41M | -93.61%-42.4M | 17.71%-81.3M | 20.76%-41.6M | 29.35%37.9M | -12.53%41.2M | 35.96%-21.9M | -4.33%-98.8M |
-Change in receivables | -109.43%-2.3M | -22.72%34.7M | -16.19%49.7M | 18.40%-47M | -78.83%-39.7M | 184.72%24.4M | 0.45%44.9M | 183.73%59.3M | -84.03%-57.6M | 64.82%-22.2M |
-Change in prepaid assets | 153.13%1.7M | -200.00%-100K | 80.77%4.7M | -31.75%4.3M | 40.98%-7.2M | 48.39%-3.2M | -98.15%100K | 137.68%2.6M | -34.38%6.3M | 14.69%-12.2M |
-Change in payables and accrued expense | 28.47%-29.9M | 364.00%6.6M | -1.01%-10M | -83.00%6M | 49.77%-32.5M | -348.81%-41.8M | -180.65%-2.5M | -134.14%-9.9M | 2,841.67%35.3M | -292.12%-64.7M |
-Change in other current liabilities | 14.81%-16.1M | 9.52%-3.8M | 18.00%-4.1M | 12.77%-4.1M | 18.00%-4.1M | 9.13%-18.9M | 17.65%-4.2M | 1.96%-5M | 2.08%-4.7M | 13.79%-5M |
-Change in other working capital | -71.43%-3.6M | -1,125.00%-4.9M | 112.07%700K | -33.33%-1.6M | -58.49%2.2M | 84.44%-2.1M | 97.87%-400K | -163.04%-5.8M | 86.52%-1.2M | 6.00%5.3M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -17.44%124M | 2.05%74.8M | -3.36%80.5M | -55.90%20.2M | 1.34%-51.5M | -16.56%150.2M | -4.56%73.3M | -24.89%83.3M | 49.67%45.8M | -36.29%-52.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -0.79%-51.3M | -58.26%-18.2M | -31.51%-19.2M | 18.12%-12.2M | 82.83%-1.7M | -13.11%-50.9M | 35.03%-11.5M | -52.08%-14.6M | -53.61%-14.9M | -23.75%-9.9M |
Capital expenditure reported | -14.02%-61.8M | -27.03%-18.8M | -31.51%-19.2M | 11.41%-13.2M | -7.07%-10.6M | -28.13%-54.2M | -4.96%-14.8M | -39.05%-14.6M | -53.61%-14.9M | -23.75%-9.9M |
Net business purchase and sale | -84.85%500K | ---- | ---- | ---- | ---- | 191.67%3.3M | ---- | ---- | ---- | ---- |
Net investment purchase and sale | --10M | --100K | --0 | --1M | --8.9M | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -0.79%-51.3M | -58.26%-18.2M | -31.51%-19.2M | 18.12%-12.2M | 82.83%-1.7M | -13.11%-50.9M | 35.03%-11.5M | -52.08%-14.6M | -53.61%-14.9M | -23.75%-9.9M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 30.14%-84.6M | -22.40%-45.9M | 10.08%-68.7M | 27.76%-17.7M | 175.72%47.7M | 21.82%-121.1M | 70.57%-37.5M | -334.09%-76.4M | -18.36%-24.5M | 60.19%17.3M |
Net issuance payments of debt | -209.72%-47.4M | -84.28%-42.2M | -26.74%-54.5M | -139.49%-15.6M | -6.75%64.9M | 138.03%43.2M | 79.77%-22.9M | -313.46%-43M | 429.17%39.5M | 216.36%69.6M |
Net common stock issuance | 77.36%-37.2M | 87.41%-1.8M | 55.69%-14.8M | 96.56%-2.2M | 65.02%-18.4M | -325.65%-164.3M | -18.18%-14.3M | -351.35%-33.4M | -710.13%-64M | -369.64%-52.6M |
Proceeds from stock option exercised by employees | ---- | ---- | --600K | --100K | 300.00%1.2M | ---- | ---- | --0 | --0 | --300K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 30.14%-84.6M | -22.40%-45.9M | 10.08%-68.7M | 27.76%-17.7M | 175.72%47.7M | 21.82%-121.1M | 70.57%-37.5M | -334.09%-76.4M | -18.36%-24.5M | 60.19%17.3M |
Net cash flow | ||||||||||
Beginning cash position | -37.25%34.2M | 8.33%11.7M | 8.99%19.4M | 176.92%28.8M | -37.25%34.2M | -25.95%54.5M | -91.21%10.8M | -55.39%17.8M | -72.99%10.4M | -25.95%54.5M |
Current changes in cash | 45.41%-11.9M | -55.97%10.7M | 3.90%-7.4M | -251.56%-9.7M | 87.72%-5.5M | -9.55%-21.8M | 135.58%24.3M | -109.20%-7.7M | 3,100.00%6.4M | -26.20%-44.8M |
Effect of exchange rate changes | -46.67%800K | 177.78%700K | -142.86%-300K | -70.00%300K | -85.71%100K | 87.50%1.5M | -800.00%-900K | 200.00%700K | -16.67%1M | 75.00%700K |
End cash Position | -32.46%23.1M | -32.46%23.1M | 8.33%11.7M | 8.99%19.4M | 176.92%28.8M | -37.25%34.2M | -37.25%34.2M | -91.21%10.8M | -55.39%17.8M | -72.99%10.4M |
Free cash flow | -35.21%62.2M | -4.27%56M | -10.77%61.3M | -77.35%7M | 0.00%-62.1M | -30.28%96M | -6.70%58.5M | -31.57%68.7M | 47.85%30.9M | -34.13%-62.1M |
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