(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 | 104.32%1.08M | 378.43%18.66M | 70.64%-4.37M | 36.01%5.14M | -160.68%-18.34M | -84.45%-24.86M | -419.81%-6.7M | -356.65%-14.9M | 286.70%3.78M | 31.59%-7.04M |
Net income from continuing operations | -111.46%-56.58M | 171.05%1.59M | -39.87%-8.76M | -229.43%-28.25M | -118.48%-21.16M | 33.05%-26.76M | 92.95%-2.24M | -62.39%-6.26M | -629.08%-8.57M | -200.75%-9.69M |
Operating gains losses | 75.64%274K | 314.50%429K | -181.43%-285K | 157.55%61K | -38.39%69K | -28.44%156K | -327.27%-200K | 695.45%350K | -260.61%-106K | 460.00%112K |
Depreciation and amortization | 9.97%15.38M | -6.96%3.65M | 11.66%3.8M | -3.60%3.51M | 46.51%4.41M | 4.38%13.98M | 2.24%3.92M | 4.13%3.41M | 17.55%3.64M | -5.58%3.01M |
Deferred tax | -101.08%-26K | -96.96%56K | -108.40%-41K | -4,407.14%-603K | 751.52%562K | -90.24%2.41M | -93.50%1.84M | 129.43%488K | 103.53%14K | 104.09%66K |
Other non cash items | --450K | --156K | --113K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Change In working capital | 117.86%5.31M | 132.73%4.84M | 71.38%-4.81M | 108.59%11.51M | -70.73%-6.24M | -15.31%-29.71M | -732.69%-14.77M | -254.83%-16.8M | 176.88%5.52M | 69.75%-3.65M |
-Change in receivables | 99.55%-50K | 88.96%-1.33M | 52.82%-2M | -75.31%902K | 64.11%2.38M | 28.11%-11.2M | 39.34%-12.07M | -1,320.46%-4.24M | 1,168.40%3.65M | -60.58%1.45M |
-Change in inventory | -78.22%736K | 2.40%1.28M | 2.34%-2.13M | -51.11%3.12M | 25.91%-1.53M | 150.39%3.38M | -47.92%1.25M | -35.44%-2.18M | 282.38%6.38M | 48.36%-2.07M |
-Change in prepaid assets | 115.95%3.39M | 90.11%-660K | 111.13%942K | 362.70%7.32M | -27.35%-4.22M | -454.22%-21.24M | -174.72%-6.67M | -333.44%-8.47M | -865.93%-2.79M | -146.14%-3.31M |
-Change in payables and accrued expense | -78.66%613K | -32.86%2.76M | -1,172.67%-1.61M | 307.42%2.01M | -506.18%-2.55M | 123.15%2.87M | 14.69%4.11M | 190.91%150K | 80.04%-970K | 96.16%-421K |
-Change in other current liabilities | --367K | ---200K | --760K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Change in other working capital | 107.19%253K | 313.52%2.99M | 62.69%-772K | -119.44%-1.65M | -144.70%-312K | -219.77%-3.52M | -143.74%-1.4M | -52.92%-2.07M | -243.59%-751K | 21.82%698K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 104.32%1.08M | 378.43%18.66M | 70.64%-4.37M | 36.01%5.14M | -160.68%-18.34M | -84.45%-24.86M | -419.81%-6.7M | -356.65%-14.9M | 286.70%3.78M | 31.59%-7.04M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 32.88%-33.49M | -249.45%-23.4M | 152.28%17.87M | -11.19%-4.42M | -365.61%-23.53M | -9.09%-49.9M | -32.51%-6.7M | -1,067.84%-34.17M | 88.75%-3.98M | -107.39%-5.05M |
Net PPE purchase and sale | -7.00%-6.82M | -29.29%-1.8M | 52.97%-704K | -152.55%-2.62M | 30.88%-1.69M | 9.44%-6.37M | 36.39%-1.39M | 46.02%-1.5M | -97.90%-1.04M | -57.85%-2.44M |
Net intangibles purchase and sale | 32.08%-7.18M | -49.04%-2.11M | 59.65%-1.46M | 38.83%-1.8M | 30.32%-1.82M | -115.43%-10.57M | 52.46%-1.41M | -2,256.86%-3.61M | -229.89%-2.94M | -193.48%-2.61M |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---- | 2.49%-32.96M | -3,702.78%-3.89M | ---- | ---- | ---- |
Net investment purchase and sale | ---19.5M | ---- | ---- | --0 | ---20.02M | --0 | ---- | ---- | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 32.88%-33.49M | -249.45%-23.4M | 152.28%17.87M | -11.19%-4.42M | -365.61%-23.53M | -9.09%-49.9M | -32.51%-6.7M | -1,067.84%-34.17M | 88.75%-3.98M | -107.39%-5.05M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 7,248.95%71.28M | -59.68%306K | -101.89%-959K | -14.66%-352K | 7,520.94%72.28M | -163.02%-997K | 571.68%759K | -290.00%-475K | 35.64%-307K | -157.43%-974K |
Net issuance payments of debt | 7,962.12%72.16M | --0 | 12.50%-49K | -5.17%-61K | 124,696.55%72.27M | 402.36%895K | 1,692.54%1.07M | 9.68%-56K | 28.40%-58K | 32.56%-58K |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | 53.44%-881K | 199.35%306K | -117.18%-910K | -16.87%-291K | 101.53%14K | 52.72%-1.89M | -328.15%-308K | -17.04%-419K | 43.79%-249K | 72.54%-916K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 7,248.95%71.28M | -59.68%306K | -101.89%-959K | -14.66%-352K | 7,520.94%72.28M | -163.02%-997K | 571.68%759K | -290.00%-475K | 35.64%-307K | -157.43%-974K |
Net cash flow | ||||||||||
Beginning cash position | -69.00%37.81M | 64.67%79.92M | -33.09%68.23M | -36.04%68.56M | -69.00%37.81M | -34.28%121.99M | -61.42%48.53M | -23.53%101.97M | -36.93%107.19M | -34.28%121.99M |
Current changes in cash | 151.30%38.86M | 64.85%-4.44M | 125.30%12.53M | 172.28%365K | 332.71%30.4M | -31.43%-75.75M | -344.06%-12.64M | -734.32%-49.54M | 98.66%-505K | -18.48%-13.07M |
Effect of exchange rate changes | 101.36%115K | -31.63%1.31M | 78.37%-842K | 85.14%-701K | 120.09%348K | -40.22%-8.43M | 295.71%1.92M | -145.62%-3.89M | -492.19%-4.72M | 62.74%-1.73M |
End cash Position | 103.08%76.79M | 103.08%76.79M | 64.67%79.92M | -33.09%68.23M | -36.04%68.56M | -69.00%37.81M | -69.00%37.81M | -61.42%48.53M | -23.53%101.97M | -36.93%107.19M |
Free cash flow | 69.09%-12.92M | 255.14%14.75M | 67.34%-6.53M | 462.12%717K | -80.73%-21.85M | -64.44%-41.79M | -209.94%-9.51M | -223.19%-20M | 94.24%-198K | 4.97%-12.09M |
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