(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 | 16.93%164.02M | 96.67%36.97M | 2.12%182.81M | 199.32%25.16M | -22.71%-80.92M | 33.41%140.27M | 611.76%18.8M | 11.06%179.01M | 32.05%8.41M | -12.28%-65.95M |
Net income from continuing operations | 0.48%-34.08M | -0.77%-5.77M | 45.49%-5.48M | 15.06%-10.97M | -113.83%-11.86M | 61.39%-34.24M | 72.29%-5.72M | 24.18%-10.06M | 40.45%-12.92M | 83.23%-5.55M |
Depreciation and amortization | 4.64%147.75M | 3.25%37.04M | 4.47%36.93M | 4.51%36.84M | 6.35%36.95M | 2.54%141.21M | 3.46%35.87M | 2.46%35.35M | 2.93%35.25M | 1.29%34.75M |
Deferred tax | 23.77%-7.79M | 100.63%1K | 27.04%-3.39M | 33.02%-1.35M | 10.32%-3.06M | 71.98%-10.22M | 99.03%-158K | 4.33%-4.64M | 66.61%-2.01M | 63.64%-3.41M |
Other non cash items | -61.94%1.85M | -99.47%-1.9M | 13.67%2.97M | -90.84%298K | 819.70%475K | 17.65%4.85M | -259.30%-951K | 190.22%2.61M | 369.26%3.25M | -103.42%-66K |
Change In working capital | 150.26%12.75M | 84.57%-2.96M | -4.73%140.1M | 51.41%-11.33M | -13.65%-113.06M | -89.10%5.1M | 38.25%-19.15M | 7.19%147.05M | -665.88%-23.32M | -76.49%-99.48M |
-Change in receivables | 114.38%2.65M | 1,226.85%25.25M | 20.83%114.74M | -11.43%-144.96M | -48.38%7.63M | -327.77%-18.45M | -43.80%1.9M | 6.44%94.96M | -14.30%-130.1M | -12.58%14.78M |
-Change in prepaid assets | -243.97%-8.55M | -60.32%6.7M | 11.68%11.43M | -5.02%12.88M | -13.89%-39.56M | 183.67%5.94M | 738.18%16.88M | 45.18%10.24M | 13.44%13.56M | -83.57%-34.73M |
-Change in payables and accrued expense | 100.49%11K | 4,409.52%7.58M | -186.80%-5.85M | 108.76%5.46M | 38.90%-7.18M | -127.71%-2.23M | 128.19%168K | -23.71%6.74M | -69.01%2.62M | -36.06%-11.75M |
-Change in other current assets | -6.44%4.57M | -2.00%1.23M | -14.90%1.05M | 8.16%1.31M | -17.21%991K | -44.00%4.89M | 6.20%1.25M | 4.78%1.23M | 6.59%1.21M | -77.17%1.2M |
-Change in other current liabilities | 55.29%-3.86M | 38.84%-1.01M | 161.21%1.3M | 16.33%-1.91M | 13.37%-2.24M | -8.36%-8.64M | 28.23%-1.66M | 6.61%-2.12M | 23.20%-2.28M | -511.61%-2.58M |
-Change in other working capital | -23.99%17.93M | -13.24%-42.69M | -51.57%17.44M | 26.42%115.89M | -9.51%-72.71M | -41.30%23.59M | -8.67%-37.7M | 8.50%36.01M | -0.59%91.67M | -31.38%-66.4M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 16.93%164.02M | 96.67%36.97M | 2.12%182.81M | 199.32%25.16M | -22.71%-80.92M | 33.41%140.27M | 611.76%18.8M | 11.06%179.01M | 32.05%8.41M | -12.28%-65.95M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 94.89%-5.89M | 98.65%-1.22M | -15.52%-1.8M | 92.84%-1.54M | -0.76%-1.32M | -857.10%-115.29M | -715.41%-90.87M | 23.32%-1.56M | -25.22%-21.55M | -102.87%-1.31M |
Net PPE purchase and sale | 6.18%-5.89M | 8.66%-1.22M | -15.52%-1.8M | 25.34%-1.54M | -0.76%-1.32M | -49.26%-6.28M | 7.33%-1.34M | -32.46%-1.56M | -75.11%-2.07M | -226.12%-1.31M |
Net business purchase and sale | --0 | --0 | --0 | ---- | ---- | -660.94%-109.01M | -823.17%-89.53M | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 94.89%-5.89M | 98.65%-1.22M | -15.52%-1.8M | 92.84%-1.54M | -0.76%-1.32M | -857.10%-115.29M | -715.41%-90.87M | 23.32%-1.56M | -25.22%-21.55M | -102.87%-1.31M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -232.38%-5.7M | 8.60%-2.93M | -237.08%-488K | -81.67%-3.04M | -72.77%766K | 98.32%-1.71M | 93.29%-3.21M | 118.78%356K | 28.78%-1.68M | 105.61%2.81M |
Net issuance payments of debt | -33.33%-5M | 0.00%-1.25M | 0.00%-1.25M | 0.00%-1.25M | ---1.25M | 98.92%-3.75M | 96.37%-1.25M | 99.52%-1.25M | 37.25%-1.25M | --0 |
Net common stock issuance | -25.76%-6.63M | 16.91%-7.7M | -28.60%4.06M | -302.12%-1.71M | -1.27%-1.28M | -102.05%-5.27M | -1,444.33%-9.27M | -97.80%5.68M | -175.49%-425K | -124.33%-1.26M |
Cash dividends paid | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -17.88%6.02M | ---- | ---- | --0 | -19.16%3.3M | --7.33M | ---- | ---- | --0 | --4.08M |
Net other financing activities | -342.11%-84K | --0 | --0 | ---- | ---- | 99.85%-19K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -232.38%-5.7M | 8.60%-2.93M | -237.08%-488K | -81.67%-3.04M | -72.77%766K | 98.32%-1.71M | 93.29%-3.21M | 118.78%356K | 28.78%-1.68M | 105.61%2.81M |
Net cash flow | ||||||||||
Beginning cash position | 12.48%190.27M | 17.16%308.64M | 48.20%129.82M | 3.60%109.09M | 12.48%190.27M | 12.06%169.15M | 13.66%263.44M | 17.52%87.6M | 20.02%105.3M | 12.06%169.15M |
Current changes in cash | 555.16%152.43M | 143.59%32.81M | 1.52%180.52M | 238.79%20.57M | -26.43%-81.47M | 27.84%23.27M | -20.19%-75.28M | 13.07%177.81M | -12.30%-14.82M | -1.93%-64.44M |
Effect of exchange rate changes | 170.27%1.51M | 31.19%2.76M | 13.33%-1.7M | 105.41%156K | -48.98%301K | ---2.15M | --2.1M | ---1.97M | ---2.88M | --590K |
End cash Position | 80.91%344.21M | 80.91%344.21M | 17.16%308.64M | 48.20%129.82M | 3.60%109.09M | 12.48%190.27M | 12.48%190.27M | 13.66%263.44M | 17.52%87.6M | 20.02%105.3M |
Free cash flow | 18.01%158.08M | 104.73%35.74M | 2.00%181M | 273.00%23.59M | -22.25%-82.25M | 32.78%133.95M | 440.12%17.46M | 10.91%177.45M | 22.33%6.32M | -13.75%-67.28M |
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