(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 | 410.09%124.97M | 467.57%47.9M | 129.17%34.09M | 175.87%41.56M | -81.18%1.43M | -84.17%24.5M | -195.48%-13.03M | -19.46%14.87M | -79.28%15.07M | -84.80%7.59M |
Net income from continuing operations | 1,129.83%98.32M | 104.59%44.91M | 802.17%40.35M | 168.09%25.1M | -1,443.42%-12.04M | 87.81%-9.55M | 137.57%21.95M | 542.77%4.47M | -13.62%-36.87M | -93.40%896K |
Operating gains losses | -80.97%667K | -102.48%-8K | -94.13%45K | 215.46%612K | -99.19%18K | -95.28%3.51M | -99.10%323K | -64.67%767K | -99.44%194K | 59.55%2.22M |
Depreciation and amortization | -16.48%55.76M | -14.87%13.75M | -21.40%13.65M | -15.29%13.91M | -14.10%14.46M | -20.66%66.76M | -18.84%16.15M | -18.62%17.36M | -22.24%16.41M | -22.80%16.84M |
Deferred tax | -6.16%-34.65M | -39.60%-36.58M | 287.87%4.45M | 485.71%1.76M | 2.06%-4.27M | 61.86%-32.64M | 67.41%-26.21M | -6.24%-2.37M | 105.96%301K | -306.83%-4.36M |
Other non cash items | -34.00%20.33M | -67.41%4.78M | -28.42%4.87M | 21.94%4.7M | 9.27%5.99M | -34.49%30.81M | 22.16%14.68M | -6.40%6.8M | -81.10%3.85M | -25.67%5.48M |
Change In working capital | 53.75%-43.82M | 129.78%13.22M | -111.83%-36.1M | 17.65%-11.3M | 50.79%-9.65M | -205.79%-94.76M | -156.07%-44.39M | -15.71%-17.04M | -149.11%-13.72M | -599.00%-19.61M |
-Change in receivables | -484.95%-19.49M | 354.48%18.34M | 81.08%-3.15M | -132.28%-12.18M | -155.18%-22.5M | -91.59%5.06M | -136.73%-7.21M | -250.37%-16.65M | 19.33%37.74M | -324.25%-8.82M |
-Change in inventory | 23.50%-52.12M | 80.56%-3.84M | 66.04%-11.81M | 76.89%-1.68M | -448.32%-34.79M | -1,730.80%-68.12M | -236.35%-19.75M | -1,772.36%-34.79M | 18.92%-7.25M | -170.44%-6.35M |
-Change in payables and accrued expense | -95.53%1.04M | -1,919.29%-16.54M | -93.86%3.87M | 137.72%11.49M | 126.38%2.22M | 207.66%23.34M | -103.98%-819K | 413.02%63.03M | -706.03%-30.47M | 60.93%-8.41M |
-Change in other current assets | -81.16%-40.09M | -114.64%-245K | -19.10%-11.89M | -1,534.85%-13.83M | 4.46%-14.13M | -148.14%-22.13M | -88.73%1.67M | -461.80%-9.98M | -95.25%964K | -283.34%-14.79M |
-Change in other current liabilities | 31.27%-3.78M | -243.56%-1.6M | 31.34%-1.74M | 138.21%601K | -12.18%-1.04M | 32.71%-5.5M | 78.82%-466K | -106.53%-2.53M | 53.21%-1.57M | 32.85%-928K |
-Change in other working capital | 357.68%70.62M | 195.94%17.1M | 29.42%-11.38M | 132.77%4.3M | 207.95%60.59M | -122.06%-27.41M | -155.40%-17.83M | 61.34%-16.12M | -65.77%-13.13M | 285.63%19.68M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 410.09%124.97M | 467.57%47.9M | 129.17%34.09M | 175.87%41.56M | -81.18%1.43M | -84.17%24.5M | -195.48%-13.03M | -19.46%14.87M | -79.28%15.07M | -84.80%7.59M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -157.53%-23.31M | -44.56%-4.31M | -64.24%-5.78M | -41.38%-5.56M | -115.03%-7.66M | 216.14%40.52M | 77.21%-2.98M | 51.79%-3.52M | 54.83%-3.93M | 977.52%50.95M |
Net PPE purchase and sale | -36.14%-26.88M | -76.51%-8.58M | -37.49%-5.81M | -5.70%-5.6M | -28.55%-6.9M | 43.06%-19.75M | 29.56%-4.86M | 42.19%-4.22M | 41.59%-5.29M | 52.95%-5.37M |
Net business purchase and sale | -101.38%-772K | --0 | --0 | --0 | -101.38%-772K | 1,112.23%55.96M | --0 | --0 | --0 | 1,868.90%55.96M |
Net other investing changes | 0.95%4.35M | 127.03%4.28M | -96.72%23K | -97.50%34K | -95.58%16K | -19.13%4.31M | -24.86%1.88M | 70,100.00%702K | 2,372.73%1.36M | -86.90%362K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -157.53%-23.31M | -44.56%-4.31M | -64.24%-5.78M | -41.38%-5.56M | -115.03%-7.66M | 216.14%40.52M | 77.21%-2.98M | 51.79%-3.52M | 54.83%-3.93M | 977.52%50.95M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 81.28%-3.51M | -231.87%-869K | -601.32%-3.41M | 129.11%865K | 99.44%-95K | 87.74%-18.74M | 104.10%659K | 102.37%680K | 99.31%-2.97M | -105.27%-17.11M |
Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | 127.17%3.67M | 59.32%1.31M | -13.07%725K | 2.07%1.03M | 103.75%607K | -103.50%-13.52M | 111.25%821K | -23.91%834K | -0.39%1.01M | -104.13%-16.19M |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | -37.67%-7.18M | -1,243.83%-2.18M | -2,584.42%-4.13M | 95.76%-169K | 23.45%-702K | 94.71%-5.22M | 98.15%-162K | -111.54%-154K | -163.66%-3.98M | 99.06%-917K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 81.28%-3.51M | -231.87%-869K | -601.32%-3.41M | 129.11%865K | 99.44%-95K | 87.74%-18.74M | 104.10%659K | 102.37%680K | 99.31%-2.97M | -105.27%-17.11M |
Net cash flow | ||||||||||
Beginning cash position | 24.25%202.01M | 18.27%254.77M | 11.65%232.79M | -3.91%196.01M | 24.25%202.01M | -21.43%162.58M | 14.16%215.41M | 0.66%208.5M | -64.50%204M | -21.43%162.58M |
Current changes in cash | 112.09%98.16M | 378.33%42.72M | 106.89%24.9M | 351.75%36.86M | -115.26%-6.32M | 208.31%46.28M | 39.20%-15.35M | 168.76%12.03M | 102.21%8.16M | -88.76%41.44M |
Effect of exchange rate changes | 127.54%1.89M | 134.53%4.56M | 43.14%-2.91M | 97.57%-89K | 2,041.18%330K | -321.08%-6.85M | 324.62%1.94M | -445.26%-5.12M | -393.03%-3.66M | 98.41%-17K |
End cash Position | 49.52%302.05M | 49.52%302.05M | 18.27%254.77M | 11.65%232.79M | -3.91%196.01M | 24.25%202.01M | 24.25%202.01M | 14.16%215.41M | 0.66%208.5M | -64.50%204M |
Free cash flow | 1,963.69%98.09M | 319.75%39.32M | 165.52%28.28M | 268.07%35.96M | -346.31%-5.47M | -96.04%4.75M | -365.21%-17.89M | -4.58%10.65M | -84.65%9.77M | -94.24%2.22M |
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