(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 | 44.98%128.84M | 11.62%36.54M | 21.31%37.03M | 799.26%21.85M | 16.32%33.41M | 206.45%88.87M | 278.54%32.74M | 734.90%30.53M | -127.43%-3.13M | 108.67%28.72M |
Net income from continuing operations | 13.61%-81.76M | 9.49%-12.36M | 12.01%-20.42M | 8.16%-21.74M | 20.14%-27.25M | -78.58%-94.65M | -279.14%-13.65M | -13.00%-23.21M | -43.19%-23.67M | -176.68%-34.12M |
Depreciation and amortization | 11.10%61.16M | 17.71%16.37M | 15.36%15.88M | 3.17%14.63M | 8.21%14.28M | 16.06%55.05M | 8.72%13.91M | 17.12%13.76M | 20.83%14.18M | 18.35%13.2M |
Deferred tax | -98.28%53K | -138.04%-385K | 754.55%188K | 15.76%191K | -96.88%59K | 144.71%3.09M | 114.65%1.01M | --22K | --165K | --1.89M |
Other non cash items | 52.42%59.94M | 31.95%16.39M | 29.59%15.38M | 190.40%14.4M | 36.63%13.77M | 9.11%39.33M | 34.22%12.42M | 49.53%11.87M | -48.63%4.96M | 9.54%10.08M |
Change In working capital | -21.73%-106.48M | -23.37%-29.57M | -41.41%-23.51M | 16.92%-36.76M | -531.29%-16.65M | 20.89%-87.47M | 40.18%-23.97M | 49.80%-16.62M | -117.04%-44.24M | 84.49%-2.64M |
-Change in receivables | -100.94%-9.84M | -826.71%-3.18M | 8.50%-5.17M | 88.85%-586K | -116.31%-908K | 86.39%-4.9M | 101.84%438K | 15.15%-5.65M | -165.05%-5.26M | 257.10%5.57M |
-Change in prepaid assets | -634.34%-3.53M | 4.02%3.01M | -62.02%2.23M | -8.89%-6.46M | -6.71%-2.31M | 104.66%661K | 647.16%2.89M | 176.13%5.86M | -143.23%-5.93M | 38.65%-2.16M |
-Change in payables and accrued expense | 9.83%-6.34M | -57.62%-10.78M | -211.86%-2.35M | 82.45%-2.51M | -22.53%9.29M | -128.88%-7.03M | -466.35%-6.84M | 154.39%2.1M | -171.59%-14.29M | 87.70%11.99M |
-Change in other current assets | -1,150.16%-3.99M | 952.83%904K | 473.55%452K | -241.41%-1.11M | -1,908.12%-4.23M | 73.77%-319K | -110.82%-106K | 94.84%-121K | -808.70%-326K | 131.68%234K |
-Change in other current liabilities | ---- | ---- | 470.96%2.91M | -95.75%-1.29M | 360.99%1.99M | ---- | ---- | 64.77%-785K | 95.36%-659K | 0.26%-764K |
-Change in other working capital | -9.09%-82.77M | 29.50%-15.91M | -19.67%-21.58M | -39.48%-24.8M | -17.04%-20.48M | 9.15%-75.88M | 36.91%-22.56M | -74.70%-18.03M | 18.34%-17.78M | -11.75%-17.5M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 44.98%128.84M | 11.62%36.54M | 21.31%37.03M | 799.26%21.85M | 16.32%33.41M | 206.45%88.87M | 278.54%32.74M | 734.90%30.53M | -127.43%-3.13M | 108.67%28.72M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -938.30%-259.56M | -344.41%-24.59M | -2,137.52%-105.25M | -474.46%-54.04M | -777.16%-75.69M | 120.58%30.96M | 1,446.72%10.06M | 94.67%-4.7M | 247.70%14.43M | 121.61%11.18M |
Capital expenditure reported | -144.60%-9.54M | -151.32%-3.72M | -119.36%-2.26M | -113.73%-1.76M | -217.40%-1.81M | ---3.9M | ---1.48M | ---1.03M | ---823K | ---569K |
Net PPE purchase and sale | 40.25%-31.23M | -80.86%-11.29M | 71.45%-3.3M | 69.59%-6.71M | 19.92%-9.93M | -23.82%-52.27M | 54.55%-6.24M | -28.36%-11.55M | -96.27%-22.08M | -50.66%-12.4M |
Net business purchase and sale | -3,929.40%-80.59M | --0 | ---80.59M | ---- | ---- | ---2M | --0 | --0 | ---- | ---- |
Net investment purchase and sale | -254.59%-138.2M | -153.91%-9.58M | -334.20%-19.11M | -215.85%-45.56M | -364.88%-63.95M | 182.58%89.4M | 36.76%17.77M | 110.30%8.16M | 2,560.96%39.33M | 155.50%24.14M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---266K | --16K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -938.30%-259.56M | -344.41%-24.59M | -2,137.52%-105.25M | -474.46%-54.04M | -777.16%-75.69M | 120.58%30.96M | 1,446.72%10.06M | 94.67%-4.7M | 247.70%14.43M | 121.61%11.18M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 412.84%94.58M | -57.08%3.53M | -85.49%338K | 961.79%87.58M | 110.20%3.13M | -303.04%-30.23M | 703.61%8.23M | 663.93%2.33M | -269.70%-10.16M | -403.67%-30.63M |
Net issuance payments of debt | 96.60%-1.16M | -4,830.00%-493K | -2,056.52%-496K | 92.06%-169K | --0 | -34.65%-34.07M | 99.83%-10K | 98.21%-23K | 78.50%-2.13M | -284.58%-31.91M |
Proceeds from stock option exercised by employees | 14.22%25.05M | -11.46%7.3M | -43.31%1.33M | 32.13%13.3M | 144.71%3.13M | -3.79%21.94M | -4.66%8.24M | 47.99%2.35M | -2.76%10.07M | -42.35%1.28M |
Net other financing activities | 490.51%70.68M | ---3.27M | ---500K | ---- | ---- | -262.00%-18.1M | --0 | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 412.84%94.58M | -57.08%3.53M | -85.49%338K | 961.79%87.58M | 110.20%3.13M | -303.04%-30.23M | 703.61%8.23M | 663.93%2.33M | -269.70%-10.16M | -403.67%-30.63M |
Net cash flow | ||||||||||
Beginning cash position | 98.04%180.99M | -0.46%129.35M | 93.74%197.24M | 41.62%141.84M | 99.15%180.99M | -58.53%91.39M | 57.59%129.96M | -41.89%101.81M | -43.20%100.15M | -58.76%90.88M |
Current changes in cash | -140.34%-36.15M | -69.65%15.49M | -341.14%-67.89M | 4,751.23%55.4M | -522.18%-39.15M | 169.46%89.6M | 471.69%51.03M | 130.36%28.15M | 201.33%1.14M | 121.05%9.27M |
End cash Position | -19.97%144.84M | -19.97%144.84M | -0.46%129.35M | 93.74%197.24M | 41.62%141.84M | 98.04%180.99M | 98.04%180.99M | 57.59%129.96M | -41.89%101.81M | -43.20%100.15M |
Free cash flow | 169.37%88.07M | -13.92%21.53M | 75.41%31.48M | 151.41%13.38M | 37.58%21.68M | 347.34%32.69M | 591.59%25.02M | 229.94%17.94M | -18,172.22%-26.02M | 184.63%15.76M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data