(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 | 81.63%131.62M | 130.88%57.51M | -9.46%22.05M | 142.22%29.11M | 105.20%22.96M | 13.95%72.47M | -3.98%24.91M | 429.46%24.36M | -52.61%12.02M | 45.34%11.19M |
Net income from continuing operations | -52.92%7.24M | -11.51%10.16M | -1,892.57%-13.75M | 291.48%7.68M | 171.44%3.15M | 129.32%15.37M | 338.20%11.49M | 107.84%767K | 105.59%1.96M | 141.81%1.16M |
Operating gains losses | -109.25%-484K | -160.98%-1.06M | --1.81M | ---561K | ---678K | 40.63%5.23M | --1.73M | ---- | ---- | ---- |
Depreciation and amortization | 9.07%54.97M | 13.91%14.59M | 11.18%14.03M | 8.08%13.52M | 2.95%12.83M | -19.09%50.4M | -25.47%12.81M | -21.63%12.62M | -14.33%12.51M | -13.46%12.46M |
Deferred tax | -35.75%-21.53M | 56.74%-3.56M | 383.08%19.56M | -386,211.11%-34.77M | -284.84%-2.77M | -64.16%-15.86M | -2,804.93%-8.22M | -104.20%-6.91M | 99.86%-9K | ---719K |
Other non cash items | -0.22%463K | -0.86%115K | 0.00%116K | 0.00%116K | 0.00%116K | -94.24%464K | -98.25%116K | -65.48%116K | -66.08%116K | -84.24%116K |
Change In working capital | 119.61%6.02M | 397.87%20.16M | -9,430.72%-14.58M | 114.50%1.95M | 85.42%-1.51M | -196.06%-30.7M | -37.07%-6.77M | 98.63%-153K | -232.40%-13.45M | -134.96%-10.33M |
-Change in receivables | 47.41%-12.81M | 146.80%7.5M | -5,832.79%-18.1M | -45.12%-10.15M | 874.80%7.93M | -37.81%-24.35M | 16.01%-16.03M | 93.99%-305K | -87,287.50%-6.99M | -115.77%-1.02M |
-Change in prepaid assets | 160.31%6.42M | 114.60%567K | -208.06%-6.77M | 590.55%9.56M | 217.27%3.06M | -194.19%-10.64M | -253.28%-3.88M | 34.61%-2.2M | -304.62%-1.95M | 30.22%-2.61M |
-Change in payables and accrued expense | 82.60%11.48M | -21.93%11.33M | 275.83%10.37M | 163.77%2.85M | -100.51%-13.07M | -49.74%6.29M | 20.27%14.51M | 208.66%2.76M | -145.66%-4.47M | 4.15%-6.52M |
-Change in other current assets | 135.48%375K | 155.30%402K | -675.00%-31K | 116.31%23K | 89.73%-19K | -72.15%-1.06M | -1,717.50%-727K | -114.29%-4K | 68.74%-141K | -22.52%-185K |
-Change in other working capital | 158.83%553K | 155.87%357K | 85.01%-61K | -453.19%-332K | 4,808.33%589K | 3.69%-940K | -54.72%-639K | -60.87%-407K | 181.74%94K | 106.15%12K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 81.63%131.62M | 130.88%57.51M | -9.46%22.05M | 142.22%29.11M | 105.20%22.96M | 13.95%72.47M | -3.98%24.91M | 429.46%24.36M | -52.61%12.02M | 45.34%11.19M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -89.80%-34.72M | -58.51%-9.23M | -104.37%-8.76M | -61.99%-8.4M | -177.60%-8.34M | 90.86%-18.29M | 74.96%-5.82M | 97.46%-4.28M | -201.51%-5.18M | 52.88%-3.01M |
Net PPE purchase and sale | 2.03%-1.98M | 98.09%-21K | 68.49%-144K | -300.00%-528K | -290.85%-1.28M | -111.10%-2.02M | -244.51%-1.1M | -43.71%-457K | 59.13%-132K | -6,660.00%-328K |
Net intangibles purchase and sale | -116.57%-31.78M | -74.50%-8.24M | -124.95%-8.61M | -128.26%-7.87M | -163.73%-7.06M | -15.52%-14.67M | -75.44%-4.72M | -71.43%-3.83M | -146.92%-3.45M | 58.05%-2.68M |
Net business purchase and sale | 39.74%-966K | ---966K | --0 | ---- | ---- | 99.14%-1.6M | --0 | 100.00%1K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -89.80%-34.72M | -58.51%-9.23M | -104.37%-8.76M | -61.99%-8.4M | -177.60%-8.34M | 90.86%-18.29M | 74.96%-5.82M | 97.46%-4.28M | -201.51%-5.18M | 52.88%-3.01M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -57.06%-58.85M | -101.44%-16.67M | 10.19%-18.58M | -81.28%-16.5M | -1,286.96%-7.1M | -123.39%-37.47M | -218.52%-8.28M | -113.24%-20.69M | -412.21%-9.1M | 144.69%598K |
Net issuance payments of debt | -220.87%-70M | -100.40%-20M | -40,916.33%-20M | -100.98%-20M | -417.06%-10M | 80.47%-21.82M | -205.20%-9.98M | 100.04%49K | -11,889.16%-9.95M | -1,322.06%-1.93M |
Net common stock issuance | --0 | --0 | ---- | ---- | ---- | -108.44%-23.66M | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 39.36%11.15M | 95.36%3.33M | -51.36%1.42M | 312.25%3.5M | 14.61%2.9M | 644.19%8M | --1.7M | --2.92M | -21.02%849K | --2.53M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -57.06%-58.85M | -101.44%-16.67M | 10.19%-18.58M | -81.28%-16.5M | -1,286.96%-7.1M | -123.39%-37.47M | -218.52%-8.28M | -113.24%-20.69M | -412.21%-9.1M | 144.69%598K |
Net cash flow | ||||||||||
Beginning cash position | 17.87%89.67M | 23.78%94.79M | 26.03%101.26M | 14.51%97.49M | 17.87%89.67M | 39.03%76.08M | 14.82%76.58M | 5.70%80.35M | 58.08%85.14M | 39.03%76.08M |
Current changes in cash | 127.81%38.05M | 192.38%31.61M | -752.42%-5.29M | 285.80%4.21M | -14.41%7.52M | -29.50%16.7M | 11.67%10.81M | 92.08%-620K | -110.37%-2.27M | 48,883.33%8.78M |
Effect of exchange rate changes | 86.02%-435K | -60.83%895K | 62.29%-1.19M | 82.29%-447K | 9.71%305K | -33.18%-3.11M | 877.21%2.29M | -111.55%-3.15M | -961.43%-2.52M | 132.86%278K |
End cash Position | 41.95%127.29M | 41.95%127.29M | 23.78%94.79M | 26.03%101.26M | 14.51%97.49M | 17.87%89.67M | 17.87%89.67M | 14.82%76.58M | 5.70%80.35M | 58.08%85.14M |
Free cash flow | 75.47%97.87M | 158.01%49.25M | -33.75%13.3M | 145.46%20.71M | 78.61%14.61M | 11.69%55.78M | -16.76%19.09M | 879.50%20.07M | -64.31%8.44M | 522.21%8.18M |
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 | -- | -- | -- | -- |
No Data
No Data