(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 | 82.09%-2.83M | 83.83%-792K | -17.81%-4.15M | 194.90%3.35M | 67.83%-1.24M | -319.66%-15.79M | 28.59%-4.9M | -225.13%-3.52M | -145.73%-3.53M | -209.23%-3.85M |
Net income from continuing operations | -110.05%-51.29M | 25.26%-6.35M | -352.91%-29.22M | -251.25%-13.19M | 55.75%-2.53M | -25.64%-24.42M | -0.17%-8.49M | -22.36%-6.45M | -99.68%-3.76M | -50.36%-5.72M |
Operating gains losses | 215,755.56%19.41M | -12.00%22K | 107,716.67%19.37M | 130.43%7K | 28.57%9K | -137.50%-9K | 177.78%25K | -125.00%-18K | -387.50%-23K | -53.33%7K |
Depreciation and amortization | 5.95%6.2M | -29.37%1.08M | 59.65%2.25M | 4.13%1.46M | -6.88%1.41M | 15.30%5.85M | 3.96%1.52M | 8.63%1.41M | 23.68%1.41M | 28.71%1.51M |
Deferred tax | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Other non cash items | 96.37%-150K | --0 | --0 | 99.02%-37K | 87.33%-113K | -2,209.69%-4.14M | 953.33%632K | -122.35%-95K | -1,700.00%-3.78M | -1,029.11%-892K |
Change In working capital | 92.62%-1.68M | 93.57%-372K | 54.88%-2.54M | 260.75%8M | -6.35%-6.77M | -270.77%-22.76M | 17.14%-5.79M | -1,159.02%-5.63M | -415.54%-4.98M | -403.64%-6.36M |
-Change in receivables | 165.66%12.4M | 50.45%2.52M | 132.94%2.68M | 318.14%16.43M | 43.55%-9.23M | -196.82%-18.88M | 120.86%1.67M | -695.38%-8.13M | 21.33%3.93M | -455.88%-16.35M |
-Change in prepaid assets | 145.57%962K | 4.01%-1.68M | 341.38%770K | -34.17%158K | 695.47%1.71M | -217.21%-2.11M | -163.64%-1.75M | 62.43%-319K | 190.91%240K | -266.86%-287K |
-Change in payables and accrued expense | -1,095.36%-14.95M | 74.97%-1.4M | -300.27%-6.01M | 7.55%-8.4M | -91.80%856K | 1.96%-1.25M | -127.01%-5.61M | 285.60%3M | -436.62%-9.09M | 395.21%10.44M |
-Change in other current assets | 12.49%2.92M | 32.33%876K | -6.37%632K | 7.02%686K | 17.53%724K | -20.04%2.59M | -71.18%662K | 697.35%675K | -36.03%641K | 962.07%616K |
-Change in other current liabilities | -4.27%-3.01M | 12.15%-658K | 9.50%-705K | -7.08%-741K | -36.05%-902K | 23.61%-2.88M | 56.85%-749K | -10.50%-779K | 5.34%-692K | -10.13%-663K |
-Change in other working capital | 102.18%5K | -26.09%-29K | 209.52%92K | -1,280.00%-138K | 171.43%80K | -200.88%-229K | -111.27%-23K | -250.00%-84K | -141.67%-10K | -96.49%-112K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 82.09%-2.83M | 83.83%-792K | -17.81%-4.15M | 194.90%3.35M | 67.83%-1.24M | -319.66%-15.79M | 28.59%-4.9M | -225.13%-3.52M | -145.73%-3.53M | -209.23%-3.85M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 318.04%9.35M | 20.45%-852K | 1,094.15%12.23M | 22.40%-1.02M | -47.87%-1.01M | 77.20%-4.29M | -82.45%-1.07M | 92.73%-1.23M | -145.40%-1.31M | 12.36%-681K |
Net PPE purchase and sale | 10.49%-3.84M | 20.45%-852K | 21.46%-966K | 22.40%-1.02M | -47.87%-1.01M | -49.90%-4.29M | -82.45%-1.07M | -27.46%-1.23M | -145.40%-1.31M | 12.36%-681K |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | --13.19M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 318.04%9.35M | 20.45%-852K | 1,094.15%12.23M | 22.40%-1.02M | -47.87%-1.01M | 77.20%-4.29M | -82.45%-1.07M | 92.73%-1.23M | -145.40%-1.31M | 12.36%-681K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -96.36%577K | 180.63%536K | -171.28%-67K | -4,800.00%-49K | -98.99%157K | 338.23%15.84M | -63.55%191K | -93.12%94K | -100.22%-1K | 1,123.11%15.56M |
Net common stock issuance | --0 | --0 | --0 | --0 | --0 | --15M | --0 | --0 | --0 | --15M |
Proceeds from stock option exercised by employees | 3.93%979K | 201.42%639K | --0 | 6.00%53K | -48.57%287K | -73.94%942K | -59.54%212K | -91.08%122K | -88.94%50K | -56.13%558K |
Net other financing activities | -302.00%-402K | -390.48%-103K | -139.29%-67K | ---102K | ---130K | ---100K | ---21K | ---28K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -96.36%577K | 180.63%536K | -171.28%-67K | -4,800.00%-49K | -98.99%157K | 338.23%15.84M | -63.55%191K | -93.12%94K | -100.22%-1K | 1,123.11%15.56M |
Net cash flow | ||||||||||
Beginning cash position | -12.15%30.84M | 6.72%39.05M | -24.77%31.05M | -37.67%28.75M | -12.15%30.84M | -18.60%35.1M | -12.93%36.59M | -24.65%41.27M | -2.14%46.13M | -18.60%35.1M |
Current changes in cash | 267.56%7.1M | 80.82%-1.11M | 272.12%8.01M | 147.22%2.28M | -118.92%-2.09M | 47.10%-4.24M | 16.53%-5.78M | 63.45%-4.66M | -163.36%-4.84M | 174.77%11.03M |
Effect of exchange rate changes | 166.67%18K | -31.82%15K | 40.91%-13K | 150.00%11K | 200.00%5K | -350.00%-27K | --22K | -214.29%-22K | ---22K | -600.00%-5K |
End cash Position | 23.09%37.96M | 23.09%37.96M | 6.72%39.05M | -24.77%31.05M | -37.67%28.75M | -12.15%30.84M | -12.15%30.84M | -12.93%36.59M | -24.65%41.27M | -2.14%46.13M |
Free cash flow | 66.79%-6.67M | 72.46%-1.64M | -7.64%-5.11M | 148.24%2.33M | 50.42%-2.24M | -564.09%-20.08M | 19.84%-5.97M | -357.03%-4.75M | -167.34%-4.84M | -265.00%-4.53M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data