(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 | 36.65%-115M | 24.73%-23.14M | 46.25%-21.36M | 39.48%-33.15M | 33.64%-37.35M | -17.08%-181.53M | 31.67%-30.74M | -4.17%-39.74M | -77.96%-54.78M | -36.82%-56.27M |
Net income from continuing operations | 56.33%-323.27M | 44.12%-174.53M | 23.70%-46.37M | 83.27%-49.73M | 24.74%-52.64M | -208.05%-740.34M | -338.90%-312.35M | 9.13%-60.77M | -588.45%-297.27M | -18.33%-69.94M |
Operating gains losses | -99.13%60K | -54.56%-1.12M | -77.15%438K | -104.11%-155K | -52.77%896K | -89.69%6.86M | -109.02%-724K | 0.58%1.92M | 53,942.86%3.77M | -96.65%1.9M |
Depreciation and amortization | 5.64%53.63M | 6.71%13.31M | 5.24%13.36M | 6.39%13.53M | 4.27%13.43M | 104.26%50.77M | 34.44%12.47M | 109.72%12.69M | 125.83%12.72M | 231.01%12.88M |
Deferred tax | -107.28%-3.11M | -2,436.54%-2.43M | -124.06%-141K | 102.47%23K | 55.65%-557K | 94.95%-1.5M | -96.64%104K | 359.29%586K | 79.80%-932K | 95.50%-1.26M |
Other non cash items | 582.02%1.29M | 147.26%501K | 209.58%183K | 242.40%428K | -79.04%175K | -100.98%-267K | -58.68%-1.06M | -100.92%-167K | -98.76%125K | 453.81%835K |
Change In working capital | 36.44%-28.91M | -0.12%-8.83M | -1.16%-4.69M | 62.95%-7.63M | 32.12%-7.76M | -27.14%-45.49M | -15.51%-8.82M | 41.88%-4.64M | -551.11%-20.6M | 32.75%-11.43M |
-Change in receivables | -119.25%-1.3M | -67.82%1.15M | 123.90%1.22M | -420.82%-6.45M | -70.58%2.79M | 136.82%6.74M | 136.35%3.57M | -3.92%-5.08M | 64.83%-1.24M | 15,655.74%9.49M |
-Change in inventory | 32.30%-19.08M | -200.50%-3.03M | -25.49%-7.29M | 81.09%-1.87M | 55.55%-6.89M | -66.15%-28.18M | 151.09%3.01M | -31.11%-5.81M | -132.20%-9.88M | -551.24%-15.51M |
-Change in prepaid assets | 191.27%5.21M | 405.12%13.92M | -497.09%-8.04M | 264.96%3.99M | -14.12%-4.66M | 120.00%1.79M | 147.18%2.76M | 218.40%2.03M | 100.92%1.09M | 4.42%-4.09M |
-Change in payables and accrued expense | 71.36%-4.93M | -28.29%-13.33M | 134.53%7.72M | 152.47%2.82M | 54.85%-2.13M | -526.36%-17.21M | -214.38%-10.39M | 1,375.34%3.29M | -240.51%-5.38M | 48.11%-4.72M |
-Change in other current assets | 70.26%4.27M | 40.57%1.84M | 950.63%830K | -54.48%604K | 571.90%991K | 83,600.00%2.51M | 1,038.26%1.31M | 51.92%79K | 1,047.86%1.33M | -600.00%-210K |
-Change in other current liabilities | 4,195.12%1.68M | 58.46%-27K | -916.67%-61K | -316.67%-39K | 14,950.00%1.81M | -102.55%-41K | -104.05%-65K | -200.00%-6K | --18K | --12K |
-Change in other working capital | -33.14%-14.76M | -3.82%-9.35M | 8.28%942K | -2.25%-6.69M | -90.56%339K | -498.85%-11.08M | -388.44%-9.01M | 103.27%870K | -1,821.58%-6.54M | 412.16%3.59M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 36.65%-115M | 24.73%-23.14M | 46.25%-21.36M | 39.48%-33.15M | 33.64%-37.35M | -17.08%-181.53M | 31.67%-30.74M | -4.17%-39.74M | -77.96%-54.78M | -36.82%-56.27M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 43.77%117.27M | -103.33%-1.3M | 746.89%7.69M | 197.13%49.46M | -35.02%61.43M | 119.09%81.57M | 294.03%39.14M | 93.93%-1.19M | 75.22%-50.92M | 151.93%94.53M |
Net PPE purchase and sale | 162.38%7.18M | 98.42%-53K | 0.43%-1.4M | 346.05%6.58M | 150.64%2.06M | -50.69%-11.51M | 3.84%-3.36M | 49.46%-1.41M | -144.56%-2.67M | -1,452.67%-4.07M |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | -7,508.70%-1.75M | ---5.34M | --4.09M | --0 | -2,073.91%-500K | 99.99%-23K | --0 | --0 | --0 | 99.98%-23K |
Net investment purchase and sale | 20.38%111.84M | -90.38%4.09M | 22,627.27%5M | 188.88%42.88M | -39.30%59.87M | 201.93%92.9M | -46.52%42.5M | -99.95%22K | 72.30%-48.25M | 323.41%98.63M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | -39.94%200K | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 43.77%117.27M | -103.33%-1.3M | 746.89%7.69M | 197.13%49.46M | -35.02%61.43M | 119.09%81.57M | 294.03%39.14M | 93.93%-1.19M | 75.22%-50.92M | 151.93%94.53M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -99.53%534K | -1,025.00%-185K | -100.13%-2K | -99.58%473K | -64.52%248K | -31.68%113.79M | -98.18%20K | 21.63%1.54M | 1,495.51%111.53M | -99.56%699K |
Net issuance payments of debt | -100.37%-419K | 32.23%-82K | 95.26%-9K | -100.07%-78K | -481.40%-250K | 1,244.58%114.46M | ---121K | ---190K | 1,248.12%114.81M | ---43K |
Proceeds from stock option exercised by employees | -62.29%1.2M | --0 | -97.40%46K | 53.01%560K | -33.67%597K | -98.20%3.19M | -87.00%154K | 12.31%1.77M | -97.69%366K | -99.43%900K |
Net other financing activities | 93.53%-250K | -692.31%-103K | 0.00%-39K | 99.75%-9K | 37.34%-99K | -613.86%-3.86M | 85.06%-13K | 87.38%-39K | -418.12%-3.65M | 87.78%-158K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -99.53%534K | -1,025.00%-185K | -100.13%-2K | -99.58%473K | -64.52%248K | -31.68%113.79M | -98.18%20K | 21.63%1.54M | 1,495.51%111.53M | -99.56%699K |
Net cash flow | ||||||||||
Beginning cash position | 20.00%81.91M | 50.87%108.89M | 9.68%123.1M | -0.38%106.46M | 20.00%81.91M | -85.90%68.26M | -45.47%72.17M | -40.58%112.23M | -74.44%106.87M | -85.90%68.26M |
Current changes in cash | -79.71%2.8M | -392.58%-24.63M | 65.28%-13.68M | 187.74%16.78M | -37.55%24.33M | 103.32%13.82M | 113.14%8.42M | 30.22%-39.39M | 102.54%5.83M | 159.04%38.96M |
Effect of exchange rate changes | 83.83%-27K | -67.22%434K | 20.54%-534K | 69.36%-144K | 162.18%217K | -91.95%-167K | 4,370.97%1.32M | -784.21%-672K | -7,733.33%-470K | -1,442.31%-349K |
End cash Position | 3.39%84.69M | 3.39%84.69M | 50.87%108.89M | 9.68%123.1M | -0.38%106.46M | 20.00%81.91M | 20.00%81.91M | -45.47%72.17M | -40.58%112.23M | -74.44%106.87M |
Free cash flow | 39.00%-117.76M | 31.99%-23.19M | 44.68%-22.76M | 41.79%-33.44M | 36.44%-38.36M | -4.95%-193.05M | 29.73%-34.1M | 26.66%-41.15M | -51.49%-57.45M | -45.80%-60.35M |
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