(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 | 59.40%-76.1M | 82.07%-8.65M | 52.39%-18.38M | 42.91%-25.19M | 57.71%-23.88M | -232.72%-187.42M | -102.75%-48.22M | -155.05%-38.61M | -2,405.07%-44.12M | -192.24%-56.47M |
Net income from continuing operations | 58.83%-124.41M | 81.00%-20.79M | 69.53%-25.63M | 38.83%-35.88M | 15.80%-42.12M | -167.31%-302.21M | -150.22%-109.42M | -145.44%-84.11M | -151.74%-58.65M | -325.46%-50.03M |
Operating gains losses | 104.18%878K | 78.97%-139K | -467.00%-7.42M | 252.43%7.87M | 104.11%569K | -174.32%-20.99M | 94.10%-661K | -130.95%-1.31M | -129,175.00%-5.16M | -1,956.53%-13.86M |
Depreciation and amortization | -23.95%12.18M | -36.93%3.02M | -28.98%3.02M | -18.04%3.07M | -4.98%3.08M | 55.21%16.02M | 82.91%4.79M | 114.91%4.25M | 24.07%3.75M | 19.54%3.24M |
Deferred tax | 131.10%442K | 100.05%1K | -62.02%147K | 79.27%147K | 0.00%147K | -278.97%-1.42M | -588.49%-2.04M | 204.72%387K | -34.40%82K | 17.60%147K |
Other non cash items | 69.60%22.08M | 56.06%4.5M | 160.01%10.01M | 54.77%4.51M | -9.06%3.07M | 19.82%13.02M | 31.91%2.88M | -0.18%3.85M | 0.00%2.91M | 76.49%3.38M |
Change In working capital | 64.34%-8.64M | 98.87%-158K | -155.06%-7.26M | -281.97%-6.8M | 150.18%5.59M | -220.19%-24.22M | -208.95%-13.97M | -146.14%-2.85M | -76.30%3.74M | 23.80%-11.14M |
-Change in receivables | 211.76%8.3M | 118.41%2.06M | -138.77%-751K | -461.69%-4.59M | 338.42%11.58M | -245.74%-7.43M | -500.11%-11.19M | 235.83%1.94M | -148.52%-817K | 587.45%2.64M |
-Change in prepaid assets | -53.36%3.05M | -27.06%2.5M | 11.71%-2.04M | -8.83%1.4M | -69.48%1.18M | 205.07%6.53M | -60.05%3.43M | 27.07%-2.31M | 171.30%1.54M | 140.91%3.87M |
-Change in payables and accrued expense | 37.31%-16.3M | 30.63%-3.06M | -29.77%-2M | -2,032.00%-5.31M | 70.85%-5.92M | -244.01%-25.99M | -197.76%-4.41M | -122.66%-1.54M | -97.75%275K | -271.88%-20.32M |
-Change in other current liabilities | -102.44%-44K | 65.93%-586K | 8.56%-1.05M | -10.78%2.14M | -124.44%-554K | -82.76%1.8M | -207.84%-1.72M | -128.87%-1.15M | -40.75%2.4M | 166.08%2.27M |
-Change in other working capital | -520.53%-3.65M | -1,213.41%-1.08M | -758.33%-1.42M | -232.45%-449K | -277.16%-698K | --867K | ---82K | --216K | --339K | --394K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 59.40%-76.1M | 82.07%-8.65M | 52.39%-18.38M | 42.91%-25.19M | 57.71%-23.88M | -232.72%-187.42M | -102.75%-48.22M | -155.05%-38.61M | -2,405.07%-44.12M | -192.24%-56.47M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 170.51%81.36M | 107.89%4.72M | 1,274.59%17.38M | 166.68%32.72M | 626.20%26.53M | -398.88%-115.38M | -1,141.66%-59.79M | -198.40%-1.48M | -96.82%-49.07M | -198.55%-5.04M |
Net PPE purchase and sale | 75.37%-8.58M | -193.60%-17.21M | 179.06%6.9M | 141.15%4.21M | 75.09%-2.49M | -11.67%-34.84M | 55.41%-5.86M | -14.07%-8.73M | -77.08%-10.24M | -116.75%-10.01M |
Net investment purchase and sale | 191.08%74.05M | 111.05%6.04M | 137.76%17.25M | 155.99%21.74M | 484.79%29.02M | -1,107.56%-81.3M | -756.59%-54.68M | -20.82%7.25M | -102.78%-38.84M | -49.00%4.96M |
Net other investing changes | 2,003.84%15.88M | ---- | ---- | ---- | ---- | --755K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 170.51%81.36M | 107.89%4.72M | 1,274.59%17.38M | 166.68%32.72M | 626.20%26.53M | -398.88%-115.38M | -1,141.66%-59.79M | -198.40%-1.48M | -96.82%-49.07M | -198.55%-5.04M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -4,484.42%-15.48M | -22,682.61%-5.19M | -906.41%-1.26M | -3,497.42%-9.21M | 287.63%182K | -99.90%353K | 101.82%23K | -99.94%156K | 196.10%271K | -100.11%-97K |
Net issuance payments of debt | ---15.66M | ---5.2M | ---1.26M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | -47.88%184K | -95.65%1K | --0 | -99.63%1K | 287.63%182K | -89.28%353K | -98.52%23K | -10.34%156K | -8.75%271K | -107.66%-97K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -4,484.42%-15.48M | -22,682.61%-5.19M | -906.41%-1.26M | -3,497.42%-9.21M | 287.63%182K | -99.90%353K | 101.82%23K | -99.94%156K | 196.10%271K | -100.11%-97K |
Net cash flow | ||||||||||
Beginning cash position | -78.80%81.38M | -57.60%80.29M | -64.00%82.54M | -73.86%84.22M | -78.80%81.38M | 242.64%383.83M | -54.23%189.37M | 43.09%229.3M | 75.55%322.22M | 242.64%383.83M |
Current changes in cash | 96.62%-10.22M | 91.55%-9.12M | 94.35%-2.26M | 98.20%-1.67M | 104.60%2.84M | -211.27%-302.45M | -261.60%-107.98M | -115.76%-39.93M | -298.79%-92.92M | -186.13%-61.61M |
End cash Position | -12.55%71.17M | -12.55%71.17M | -57.60%80.29M | -64.00%82.54M | -73.86%84.22M | -78.80%81.38M | -78.80%81.38M | -54.23%189.37M | 43.09%229.3M | 75.55%322.22M |
Free cash flow | 61.87%-84.77M | 81.35%-9.97M | 57.85%-20.12M | 48.61%-28.03M | 59.99%-26.65M | -151.23%-222.33M | -44.05%-53.46M | -107.20%-47.73M | -1,284.39%-54.55M | -172.80%-66.6M |
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 | -- | -- | -- | -- |
No Data
No Data