(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 | 168.75%133.45M | 92.74%50.73M | 31.02%44.08M | 335.28%18.3M | 240.20%20.35M | 480.36%49.66M | 10.44%26.32M | 1,049.32%33.64M | 179.71%4.2M | -124.68%-14.51M |
Net income from continuing operations | 292.57%94.11M | 185.15%35.58M | 3,583.71%24.2M | 201.48%18.39M | 236.38%15.94M | -18.06%23.97M | 34.16%12.48M | 139.89%657K | -55.22%6.1M | -40.64%4.74M |
Operating gains losses | 6.29%2.26M | --2.02M | --553K | --112K | ---419K | 5.86%2.13M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 107.29%2.87M | 393.70%1.72M | 3.17%390K | 9.20%380K | 22.19%380K | 78.84%1.39M | 43.03%349K | 42.64%378K | 152.17%348K | 142.97%311K |
Deferred tax | 117.49%398K | -25.55%539K | -117.07%-98K | 111.78%102K | 41.77%-145K | 39.69%183K | 95.68%724K | 1,271.43%574K | -637.89%-866K | 29.06%-249K |
Other non cash items | 4.02%2.49M | 10.40%-20.82M | -7.08%7.94M | -14.10%8.3M | -4.76%7.07M | 1,106.57%2.39M | ---23.24M | --8.54M | 16,555.17%9.66M | 11,493.75%7.42M |
Change In working capital | 178.98%27.89M | -7.30%31.45M | -35.69%10.97M | 12.13%-11.51M | 89.16%-3.02M | 128.67%10M | 210.80%33.92M | 239.27%17.06M | 32.28%-13.1M | -96.42%-27.89M |
-Change in receivables | 44.79%-5.06M | 89.88%-509K | -195.42%-1.25M | 74.32%-595K | 13.38%-2.71M | -255.35%-9.16M | -197.61%-5.03M | -30.92%1.31M | -128.93%-2.32M | 65.91%-3.12M |
-Change in inventory | -692.96%-16.51M | -318.06%-11.59M | -87.36%2.83M | -202.19%-5.41M | 92.24%-2.34M | 105.91%2.79M | 289.21%5.32M | 253.09%22.39M | 126.46%5.29M | -211.06%-30.21M |
-Change in prepaid assets | -568.28%-9.25M | -189.01%-2.32M | -713.13%-4.71M | 104.92%40K | -380.10%-2.27M | 19.39%-1.38M | -147.48%-801K | -112.05%-579K | 81.65%-813K | 121.41%809K |
-Change in payables and accrued expense | 194.34%57.24M | 120.43%24.19M | 413.41%19.91M | 134.28%2.36M | -5.98%10.79M | 148.28%19.45M | 54.92%10.97M | 195.75%3.88M | -13,323.08%-6.88M | 141.70%11.47M |
-Change in other current liabilities | ---- | ---- | 20.38%-7.49M | -7.40%-7.87M | 2.91%-6.62M | ---- | ---- | ---9.4M | ---7.33M | ---6.82M |
-Change in other working capital | 187.21%1.47M | -282.05%-298K | 413.25%1.68M | 96.88%-33K | 794.44%125K | -734.96%-1.69M | 60.80%-78K | -97.06%-536K | 64.40%-1.06M | -100.49%-18K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 168.75%133.45M | 92.74%50.73M | 31.02%44.08M | 335.28%18.3M | 240.20%20.35M | 480.36%49.66M | 10.44%26.32M | 1,049.32%33.64M | 179.71%4.2M | -124.68%-14.51M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -12,671.09%-90.55M | -87,239.78%-81.23M | -1,845.44%-9.16M | 67.69%-21K | -71.25%-137K | 61.15%-709K | 70.38%-93K | 48.07%-471K | -550.00%-65K | 86.53%-80K |
Net PPE purchase and sale | -452.61%-3.92M | -3,230.11%-3.1M | -40.76%-663K | 67.69%-21K | -71.25%-137K | 61.15%-709K | 70.38%-93K | 48.07%-471K | -550.00%-65K | 86.53%-80K |
Net business purchase and sale | ---86.63M | ---78.13M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -12,671.09%-90.55M | -87,239.78%-81.23M | -1,845.44%-9.16M | 67.69%-21K | -71.25%-137K | 61.15%-709K | 70.38%-93K | 48.07%-471K | -550.00%-65K | 86.53%-80K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -112.55%-4M | 70.98%-569K | -106.91%-2.38M | 83.97%-138K | -450.96%-916K | 1,178.72%31.89M | -77.15%-1.96M | 3,828.14%34.45M | -117.97%-861K | 149.25%261K |
Net issuance payments of debt | 38.80%-2.41M | 36.14%-569K | 9.34%-786K | 83.97%-138K | 30.45%-916K | -33.15%-3.94M | 19.51%-891K | 6.17%-867K | -117.97%-861K | -148.49%-1.32M |
Net common stock issuance | -104.65%-1.59M | --0 | ---- | ---- | ---- | --34.25M | ---1.07M | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | --1.58M | --0 | --0 | --0 | --1.58M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -112.55%-4M | 70.98%-569K | -106.91%-2.38M | 83.97%-138K | -450.96%-916K | 1,178.72%31.89M | -77.15%-1.96M | 3,828.14%34.45M | -117.97%-861K | 149.25%261K |
Net cash flow | ||||||||||
Beginning cash position | 127.17%145.08M | 82.53%214.89M | 259.55%182.4M | 231.56%164.21M | 127.17%145.08M | 2.68%63.86M | 169.68%117.73M | 3.47%50.73M | -9.31%49.53M | 2.68%63.86M |
Current changes in cash | -51.87%38.9M | -228.01%-31.07M | -51.88%32.54M | 453.43%18.14M | 234.62%19.29M | 2,041.30%80.83M | 8.28%24.27M | 1,358.07%67.62M | 157.71%3.28M | -88.99%-14.33M |
Effect of exchange rate changes | -50.00%190K | -88.94%341K | 92.00%-50K | 102.80%58K | -3,080.00%-159K | 118.01%380K | 239.84%3.08M | -62,600.00%-625K | -2,258.33%-2.07M | -66.67%-5K |
End cash Position | 26.95%184.17M | 26.95%184.17M | 82.53%214.89M | 259.55%182.4M | 231.56%164.21M | 127.17%145.08M | 127.17%145.08M | 169.68%117.73M | 3.47%50.73M | -9.31%49.53M |
Free cash flow | 163.70%129.07M | 79.86%47.17M | 30.88%43.42M | 341.61%18.27M | 238.49%20.21M | 627.19%48.95M | 11.52%26.23M | 845.29%33.17M | 178.33%4.14M | -106.89%-14.59M |
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
No Data