(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 | 177.08%30.94M | 37.70%33.8M | 126.54%9.17M | 353.81%18.23M | -31.87%-30.27M | -145.94%-40.13M | 186.44%24.55M | -569.27%-34.54M | -121.15%-7.18M | -161.27%-22.96M |
Net income from continuing operations | -3,038.13%-164.44M | 76.00%-11.21M | -245.52%-16.22M | -580.35%-75.86M | -521.16%-61.14M | -107.72%-5.24M | -367.64%-46.7M | -39.33%11.15M | -24.59%15.79M | 30.96%14.52M |
Operating gains losses | --494K | --0 | --0 | --0 | --494K | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 19.76%57.39M | 9.37%14.8M | 15.13%14.74M | 23.25%14.11M | 35.54%13.75M | 19.63%47.92M | 39.47%13.53M | 21.20%12.8M | 24.32%11.45M | -4.20%10.14M |
Deferred tax | 807.04%123.12M | 99.53%-82K | --99.62M | ---- | ---- | -4,723.82%-17.41M | -1,185.17%-17.41M | --0 | ---- | ---- |
Other non cash items | -1,643.43%-94.86M | 288.37%3.89M | -1,954.82%-96.23M | -138.46%-1.08M | -789.90%-1.44M | 143.79%6.15M | -219.87%-2.06M | 546.47%5.19M | 236.89%2.81M | -81.54%208K |
Change In working capital | 211.98%98.69M | -67.78%23.4M | 111.96%8.18M | 227.93%52.69M | 128.18%14.43M | -142.28%-88.14M | 428.97%72.6M | -165.55%-68.36M | -7,527.41%-41.19M | -527.45%-51.19M |
-Change in receivables | 112.39%40.51M | 33.91%39.2M | -5,943.50%-32.09M | 396.46%25.37M | 824.82%8.03M | 133.67%19.08M | 185.03%29.27M | 96.47%-531K | 65.33%-8.56M | -106.32%-1.11M |
-Change in inventory | 248.98%122.48M | 58.02%37.68M | 162.35%23.16M | 107.99%5.82M | 1,333.59%55.82M | 23.28%-82.21M | 193.90%23.85M | 32.94%-37.14M | -198.04%-72.82M | 299.49%3.89M |
-Change in prepaid assets | 144.64%3.24M | -119.97%-5M | 285.13%8.01M | 133.77%8.3M | -136.59%-8.06M | -296.30%-7.26M | 374.20%25.05M | -17.56%-4.33M | -5,146.61%-24.58M | -311.68%-3.41M |
-Change in payables and accrued expense | -280.87%-67.54M | -771.53%-48.48M | 134.53%9.1M | -79.62%13.2M | 18.20%-41.36M | -114.33%-17.73M | -117.13%-5.56M | -154.50%-26.37M | 34.66%64.76M | -871.92%-50.57M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 177.08%30.94M | 37.70%33.8M | 126.54%9.17M | 353.81%18.23M | -31.87%-30.27M | -145.94%-40.13M | 186.44%24.55M | -569.27%-34.54M | -121.15%-7.18M | -161.27%-22.96M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 49.02%-39.8M | 76.56%-4.21M | 35.74%-8.02M | 65.26%-9.78M | 8.66%-17.79M | -185.11%-78.07M | -75.64%-17.97M | -107.19%-12.48M | -278.10%-28.15M | -428.47%-19.47M |
Net PPE purchase and sale | 40.60%-35.13M | 65.11%-4.27M | 38.24%-8.15M | 31.42%-9.97M | 33.55%-12.75M | -113.08%-59.15M | -18.55%-12.24M | -80.60%-13.2M | -132.72%-14.53M | -393.87%-19.18M |
Net business purchase and sale | 72.46%-5.36M | 98.37%-90K | --0 | --0 | ---5.27M | -9,888.44%-19.48M | ---5.51M | -99.92%1K | ---13.97M | --0 |
Net other investing changes | 24.38%699K | 168.52%148K | -81.73%131K | -47.03%187K | 179.79%233K | 213.97%562K | -327.37%-216K | --717K | --353K | -246.73%-292K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 49.02%-39.8M | 76.56%-4.21M | 35.74%-8.02M | 65.26%-9.78M | 8.66%-17.79M | -185.11%-78.07M | -75.64%-17.97M | -107.19%-12.48M | -278.10%-28.15M | -428.47%-19.47M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -53.15%25.6M | -111.49%-25.71M | -136.61%-5.66M | -111.05%-6.54M | 911.10%63.51M | 290.86%54.64M | -49.47%-12.16M | 557.73%15.46M | 980.96%59.17M | 24.71%-7.83M |
Net issuance payments of debt | -61.22%27.92M | -481.56%-26.17M | -136.47%-5.65M | -108.61%-5.64M | 1,552.87%65.38M | 491.84%72M | 0.00%-4.5M | --15.5M | 1,211.49%65.5M | 43.62%-4.5M |
Cash dividends paid | 89.56%-1.12M | ---- | ---- | 83.82%-1.1M | --0 | -15.45%-10.71M | ---- | ---- | -52.55%-6.82M | -39.39%-3.41M |
Proceeds from stock option exercised by employees | -48.64%756K | 78.33%469K | --0 | -58.42%200K | 11.54%87K | -61.20%1.47M | 286.76%263K | 1,254.17%650K | -86.80%481K | 136.36%78K |
Net other financing activities | 75.86%-1.96M | -60.34%1.11M | ---1.11M | --0 | ---1.96M | -70.29%-8.12M | 175.20%2.79M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -53.15%25.6M | -111.49%-25.71M | -136.61%-5.66M | -111.05%-6.54M | 911.10%63.51M | 290.86%54.64M | -49.47%-12.16M | 557.73%15.46M | 980.96%59.17M | 24.71%-7.83M |
Net cash flow | ||||||||||
Beginning cash position | -77.02%19.2M | 27.29%31.89M | -34.46%36.83M | 5.03%34.8M | -77.02%19.2M | 59.90%83.56M | -73.14%25.05M | -41.15%56.19M | -55.65%33.13M | 59.90%83.56M |
Current changes in cash | 126.33%16.74M | 169.51%3.88M | 85.71%-4.51M | -91.97%1.92M | 130.74%15.45M | -302.72%-63.56M | 43.05%-5.58M | -1,447.72%-31.56M | 20.34%23.84M | -314.97%-50.26M |
Effect of exchange rate changes | 164.99%518K | 354.04%691K | -203.84%-433K | 114.84%115K | 186.83%145K | -1,462.75%-797K | -356.60%-272K | 319.47%417K | -179.81%-775K | 82.20%-167K |
End cash Position | 89.86%36.45M | 89.86%36.45M | 27.29%31.89M | -34.46%36.83M | 5.03%34.8M | -77.02%19.2M | -77.02%19.2M | -73.14%25.05M | -41.15%56.19M | -55.65%33.13M |
Free cash flow | 95.77%-4.2M | 139.94%29.53M | 102.14%1.02M | 138.08%8.27M | -2.09%-43.02M | -266.57%-99.28M | 801.31%12.31M | -86,896.36%-47.74M | -178.33%-21.72M | -225.48%-42.14M |
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