(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 | 121.52%7.17M | -77.47%-15.24M | 236.86%9.72M | 129.60%5.02M | 1,300.47%7.66M | -32.04%-33.29M | 17.88%-8.59M | -160.54%-7.11M | -30.43%-16.96M | -165.57%-638K |
Net income from continuing operations | 32.05%-46.19M | 1.97%-14.34M | -38.51%-21.81M | 60.11%-4.94M | 79.76%-5.1M | -41.87%-67.97M | -36.45%-14.63M | -118.96%-15.74M | 5.11%-12.38M | -48.73%-25.22M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 89.81%-926K | 93.86%-24K | --0 | -328.91%-293K | 68.79%-609K |
Depreciation and amortization | -17.22%22.52M | -0.29%6.25M | -21.92%5.45M | -19.71%5.39M | -25.03%5.43M | 7.41%27.21M | 1.15%6.27M | 14.82%6.98M | -1.60%6.71M | 16.26%7.24M |
Deferred tax | 168.07%388K | 160.81%211K | 164.57%82K | 97.89%-6K | -46.56%101K | -975.47%-570K | -52.19%-347K | -192.70%-127K | 1.04%-285K | -42.02%189K |
Other non cash items | 5.90%4.95M | 253.22%2.47M | 303.43%1.76M | -132.64%-359K | -55.73%1.08M | 39.35%4.68M | 646.09%699K | -75.09%437K | 259.48%1.1M | 71.37%2.44M |
Change In working capital | 111.99%2.33M | -160.40%-18.22M | 1,059.92%14.75M | 114.95%2.21M | -7.69%3.59M | -23.17%-19.4M | 6.62%-7M | -1,255.64%-1.54M | -30.95%-14.75M | 35.19%3.89M |
-Change in receivables | -22.53%1.89M | -293.60%-5.81M | 228.79%7.47M | 1,036.97%2.23M | -136.46%-2M | 312.63%2.44M | 175.39%3M | -58.95%-5.8M | -106.24%-238K | 105.28%5.48M |
-Change in inventory | 121.83%669K | -345.23%-7.02M | -64.16%1.51M | 131.40%3.08M | 972.39%3.1M | 75.47%-3.07M | 162.13%2.86M | 159.84%4.22M | -313.82%-9.79M | 93.44%-355K |
-Change in prepaid assets | -56.74%2.44M | -67.04%962K | 367.64%1.01M | 504.01%2.41M | -171.83%-1.94M | 383.80%5.64M | 185.43%2.92M | -239.11%-377K | 1,097.50%399K | 125.46%2.7M |
-Change in payables and accrued expense | 96.72%-750K | 71.31%-4.47M | 640.89%5M | -45.03%-6.33M | 241.13%5.05M | -1,806.19%-22.86M | -515.87%-15.59M | -94.09%675K | 76.77%-4.37M | -172.18%-3.58M |
-Change in other current liabilities | -23.79%-1.93M | -896.83%-1.88M | 7.00%-239K | 209.01%823K | -76.55%-625K | -6.43%-1.56M | -124.84%-189K | 70.12%-257K | 8.48%-755K | 34.08%-354K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 121.52%7.17M | -77.47%-15.24M | 236.86%9.72M | 129.60%5.02M | 1,300.47%7.66M | -32.04%-33.29M | 17.88%-8.59M | -160.54%-7.11M | -30.43%-16.96M | -165.57%-638K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 23.65%-10.17M | -27.07%-3.65M | 39.48%-1.92M | 38.13%-2.1M | 35.63%-2.5M | -319.13%-13.32M | -81.10%-2.87M | -112.61%-3.16M | 57.81%-3.39M | 58.60%-3.89M |
Capital expenditure reported | 20.05%-9.47M | -29.08%-3.35M | 44.60%-1.67M | 35.44%-2M | 21.87%-2.44M | 50.48%-11.84M | 21.71%-2.6M | 42.15%-3.02M | 58.13%-3.1M | 60.80%-3.13M |
Net PPE purchase and sale | 52.46%-704K | -8.27%-301K | -68.06%-242K | 66.22%-100K | 92.01%-61K | 58.75%-1.48M | 35.94%-278K | 88.07%-144K | 54.18%-296K | 41.44%-763K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 23.65%-10.17M | -27.07%-3.65M | 39.48%-1.92M | 38.13%-2.1M | 35.63%-2.5M | -319.13%-13.32M | -81.10%-2.87M | -112.61%-3.16M | 57.81%-3.39M | 58.60%-3.89M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -59.26%2.21M | 7.43%4.24M | -216.18%-3.25M | 1,877.04%4.57M | -215.09%-3.34M | -81.86%5.43M | 318.68%3.94M | 626.32%2.8M | -613.89%-257K | -103.59%-1.06M |
Net issuance payments of debt | -154.61%-3.94M | 18.18%3.83M | -177.80%-3.25M | -1,000.00%-935K | -2,989.66%-3.58M | 346.00%7.22M | 2,992.86%3.24M | 542.43%4.18M | 96.03%-85K | -144.11%-116K |
Net common stock issuance | --6.06M | --0 | ---2K | --5.53M | --529K | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -89.22%97K | -93.18%48K | -97.53%2K | -153.85%-28K | 19.05%75K | -74.18%900K | -33.21%704K | -80.34%81K | -94.39%52K | -94.24%63K |
Net other financing activities | ---- | ---- | --0 | --0 | 64.25%-360K | ---2.69M | --0 | ---1.46M | ---224K | 18.59%-1.01M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -59.26%2.21M | 7.43%4.24M | -216.18%-3.25M | 1,877.04%4.57M | -215.09%-3.34M | -81.86%5.43M | 318.68%3.94M | 626.32%2.8M | -613.89%-257K | -103.59%-1.06M |
Net cash flow | ||||||||||
Beginning cash position | -85.66%7.14M | 4.89%18.95M | -37.75%15.17M | -80.78%8.69M | -85.66%7.14M | 24.48%49.81M | -70.68%18.06M | -39.68%24.36M | -24.13%45.18M | 24.48%49.81M |
Current changes in cash | 98.07%-793K | -94.96%-14.65M | 161.00%4.56M | 136.34%7.49M | 132.48%1.82M | -481.77%-41.18M | 32.29%-7.52M | -134.20%-7.47M | 2.23%-20.61M | -126.45%-5.59M |
Effect of exchange rate changes | 178.56%1.17M | 194.77%3.23M | -166.13%-775K | -374.18%-1.01M | -128.42%-272K | -50.30%-1.49M | -388.38%-3.4M | 290.88%1.17M | -111.15%-213K | 160.23%957K |
End cash Position | 5.26%7.52M | 5.26%7.52M | 4.89%18.95M | -37.75%15.17M | -80.78%8.69M | -85.66%7.14M | -85.66%7.14M | -70.68%18.06M | -39.68%24.36M | -24.13%45.18M |
Free cash flow | 93.55%-3M | -64.83%-18.89M | 176.04%7.81M | 114.36%2.92M | 213.85%5.16M | 13.76%-46.61M | 20.42%-11.46M | -4.88%-10.27M | 5.46%-20.35M | 45.63%-4.53M |
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