(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 | 259.87%72.58M | 580.32%29.62M | -5.69%17.01M | 154.11%5.37M | 167.14%20.58M | -9.13%20.17M | -57.36%4.35M | 770.45%18.04M | -93.19%-9.92M | -61.12%7.7M |
Net income from continuing operations | 22.67%-47.31M | -219.36%-19.29M | 107.62%1.68M | 58.40%-15.05M | 23.20%-14.65M | 35.47%-61.17M | 253.80%16.16M | 23.01%-22.08M | -6.98%-36.18M | 12.47%-19.07M |
Operating gains losses | 27.81%-13.37M | 98.53%-356K | -365.03%-12.66M | ---- | ---- | -154.94%-18.52M | -137.79%-24.23M | 477,500.00%4.78M | ---- | ---- |
Depreciation and amortization | -2.95%58.82M | -5.34%14.53M | 0.47%14.63M | -2.44%14.88M | -4.28%14.77M | 13.98%60.6M | 1.72%15.35M | 2.36%14.56M | 17.26%15.26M | 42.34%15.43M |
Deferred tax | 63.11%-1.91M | -144.89%-875K | -176.15%-332K | 79.90%-204K | 92.35%-501K | 60.04%-5.18M | 212.01%1.95M | 129.99%436K | 67.01%-1.02M | 2.21%-6.55M |
Other non cash items | -2.40%22.21M | -5.83%5.61M | -2.12%5.67M | 1.94%6.05M | -3.79%4.88M | -42.69%22.76M | -55.96%5.96M | 80.58%5.79M | -54.62%5.94M | -48.74%5.07M |
Change In working capital | 112.32%3.25M | 198.11%19.5M | 75.44%-459K | -50.75%-16.78M | -84.85%989K | -486.23%-26.35M | -667.45%-19.87M | 77.23%-1.87M | -8.92%-11.13M | -37.42%6.53M |
-Change in receivables | -25.47%-1.06M | 10.49%-26.5M | -23.86%4.36M | -21.77%9.08M | 5.03%11.99M | 95.34%-848K | 13.44%-29.61M | 274.03%5.73M | 48.29%11.61M | -0.54%11.42M |
-Change in prepaid assets | 75.71%984K | 369.80%2.55M | -145.80%-955K | 388.92%1.85M | -0.74%-2.47M | 217.15%560K | 195.10%543K | 105.42%2.09M | 26.76%379K | -100.41%-2.45M |
-Change in payables and accrued expense | 444.76%27.58M | 984.83%29.61M | 2,461.43%9.61M | -33.63%-7.46M | 11.79%-4.18M | -183.79%-8M | -80.59%2.73M | -299.02%-407K | -27.42%-5.58M | -16,244.83%-4.74M |
-Change in other current assets | 126.85%947K | 127.23%3.03M | 27.85%1.75M | -173.39%-3.23M | -132.82%-597K | -200.94%-3.53M | -307.70%-11.12M | 124.11%1.37M | 129.61%4.4M | 165.72%1.82M |
-Change in other current liabilities | -1,542.52%-3.52M | -83.72%1.8M | 39.42%-2.95M | 81.73%-927K | -7.69%-1.44M | 94.66%-214K | 676.97%11.06M | -509.65%-4.87M | -89.54%-5.07M | 31.51%-1.34M |
-Change in other working capital | -51.46%-21.68M | 38.32%9.02M | -112.48%-12.28M | 4.56%-16.1M | -227.82%-2.32M | -246.06%-14.32M | -62.64%6.52M | -997.36%-5.78M | -27.71%-16.87M | -63.13%1.82M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 259.87%72.58M | 580.32%29.62M | -5.69%17.01M | 154.11%5.37M | 167.14%20.58M | -9.13%20.17M | -57.36%4.35M | 770.45%18.04M | -93.19%-9.92M | -61.12%7.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 8.43%-17.3M | -14.55%-4.93M | -52.75%-6.69M | -32.55%-5.28M | 93.61%-398K | 93.30%-18.89M | 93.77%-4.3M | 36.06%-4.38M | 97.64%-3.99M | 83.04%-6.22M |
Capital expenditure reported | -17.43%-21.76M | -24.25%-4.93M | -54.16%-6.78M | -34.53%-5.36M | 24.12%-4.69M | 6.20%-18.53M | 40.82%-3.97M | 9.11%-4.4M | -2.10%-3.99M | -43.42%-6.18M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 99.40%-1.59M | 99.46%-336K | 40.29%-1.2M | --0 | 99.85%-47K |
Net other investing changes | 265.55%4.46M | --88K | --0 | --79K | --4.29M | --1.22M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 8.43%-17.3M | -14.55%-4.93M | -52.75%-6.69M | -32.55%-5.28M | 93.61%-398K | 93.30%-18.89M | 93.77%-4.3M | 36.06%-4.38M | 97.64%-3.99M | 83.04%-6.22M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 54.60%-131.9M | 99.44%-1.64M | -28,868.22%-130.36M | -9.06%-1.83M | 70.42%1.92M | -205.13%-290.52M | -8,129.70%-289.52M | 86.86%-450K | -11.64%-1.68M | -99.60%1.13M |
Net issuance payments of debt | 55.13%-129.58M | --0 | ---- | ---- | ---- | -191.28%-288.76M | -14,437,950.00%-288.76M | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 69.54%5.61M | -57.78%19K | 19.59%1.77M | -81.54%12K | 121.58%3.81M | -57.03%3.31M | -72.89%45K | -49.32%1.48M | -88.37%65K | -57.61%1.72M |
Net other financing activities | -56.45%-7.93M | -105.47%-1.65M | -32.02%-2.55M | -5.68%-1.84M | -219.49%-1.89M | 89.38%-5.07M | 78.15%-805K | 69.58%-1.93M | 15.47%-1.74M | 98.34%-590K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 54.60%-131.9M | 99.44%-1.64M | -28,868.22%-130.36M | -9.06%-1.83M | 70.42%1.92M | -205.13%-290.52M | -8,125.03%-289.52M | 86.86%-450K | -11.64%-1.68M | -99.60%1.13M |
Net cash flow | ||||||||||
Beginning cash position | -59.09%201.59M | -79.47%100.55M | -53.53%221.88M | -54.80%223.76M | -59.09%201.59M | 3.60%492.76M | -11.77%489.67M | -15.98%477.48M | -33.40%495.01M | 3.60%492.76M |
Current changes in cash | 73.51%-76.62M | 107.97%23.06M | -1,009.12%-120.04M | 88.82%-1.74M | 747.76%22.1M | -1,831.91%-289.25M | -363.78%-289.47M | 201.83%13.2M | 91.13%-15.59M | -99.03%2.61M |
Effect of exchange rate changes | 120.91%401K | 27.03%1.77M | -28.22%-1.3M | 93.10%-134K | 117.70%63K | -549.18%-1.92M | 568.75%1.39M | -173.71%-1.01M | -315.17%-1.94M | -13.02%-356K |
End cash Position | -37.81%125.37M | -37.81%125.37M | -79.47%100.55M | -53.53%221.88M | -54.80%223.76M | -59.09%201.59M | -59.09%201.59M | -11.77%489.67M | -15.98%477.48M | -33.40%495.01M |
Free cash flow | 2,998.66%50.82M | 6,280.36%24.69M | -24.99%10.23M | 100.06%9K | 941.84%15.89M | -32.81%1.64M | -88.97%387K | 281.13%13.64M | -53.86%-13.91M | -90.16%1.53M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data