(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 | 62.17%57.37M | 12.21%13.91M | 65.71%17.17M | 8.60%16.93M | 415.89%9.37M | 245.97%35.37M | 266.30%12.39M | 32.35%10.36M | 315.44%15.59M | 82.94%-2.97M |
Net income from continuing operations | 205.25%20.75M | 37.84%5.25M | 97.53%7.19M | 514.32%5.32M | 297.43%2.99M | 1.27%6.8M | -10.99%3.81M | -8.66%3.64M | 18.31%866K | 33.57%-1.52M |
Operating gains losses | 160.07%355K | 825.81%225K | 59.02%-184K | 61.22%-57K | 930.56%371K | -130.39%-591K | 27.91%-31K | -1,016.33%-449K | -56.38%-147K | -98.23%36K |
Depreciation and amortization | 1.05%8.24M | 25.59%2.49M | -6.57%1.89M | -7.14%1.94M | -6.79%1.92M | 37.16%8.16M | 24.45%1.99M | 45.79%2.03M | 42.00%2.09M | 37.93%2.06M |
Deferred tax | 29.86%-350K | -160.38%-349K | 115.87%169K | -264.62%-107K | 18.18%-63K | -128.40%-499K | -57.69%578K | -252.80%-1.07M | 116.67%65K | 77.08%-77K |
Other non cash items | -54.75%3.41M | -40.08%1.26M | -25.70%1.13M | -107.14%-136K | -42.42%1.16M | 65.61%7.53M | 83.06%2.1M | 39.65%1.53M | 76.72%1.91M | 62.69%2.01M |
Change In working capital | 79.29%19.61M | 3.60%3.25M | 53.66%5.76M | -13.58%8.8M | 129.41%1.8M | 122.82%10.94M | 119.08%3.14M | 2,701.39%3.75M | 191.55%10.19M | 69.68%-6.13M |
-Change in receivables | 432.09%43.1M | 174.35%7.19M | -670.98%-3.22M | 103.64%17.28M | 291.98%21.84M | -10.36%-12.98M | -260.80%-9.67M | 91.88%-417K | 164.13%8.49M | -2,002.68%-11.38M |
-Change in prepaid assets | ---- | ---- | 76.57%814K | -31.07%-675K | 6.38%-44K | ---- | ---- | -31.60%461K | 42.20%-515K | ---47K |
-Change in payables and accrued expense | -197.42%-9.48M | -26.03%8.61M | 433.70%5.84M | -71.21%-6.52M | -2,241.82%-17.41M | 230.60%9.74M | 245.72%11.64M | -85.33%1.1M | -288.33%-3.81M | 109.08%813K |
-Change in other current assets | -231.74%-1.49M | -106.28%-27K | -67.00%402K | -45.22%882K | -28.78%-2.74M | 303.24%1.13M | -37.50%430K | 1,833.33%1.22M | 123.92%1.61M | -5.19%-2.13M |
-Change in other current liabilities | 19.97%-3.39M | -17.00%-991K | 44.07%-726K | 0.72%-968K | 36.75%-709K | 45.46%-4.24M | 81.70%-847K | -26.02%-1.3M | 13.64%-975K | -13.35%-1.12M |
-Change in other working capital | -152.73%-9.12M | -869.38%-11.43M | -1.86%2.64M | -122.13%-1.19M | -88.77%868K | 184.79%17.3M | 113.82%1.49M | 223.48%2.69M | 289.52%5.39M | 187.34%7.73M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 62.17%57.37M | 12.21%13.91M | 65.71%17.17M | 8.60%16.93M | 415.89%9.37M | 245.97%35.37M | 266.30%12.39M | 32.35%10.36M | 315.44%15.59M | 82.94%-2.97M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -3,352.93%-17.09M | -5,022.17%-10.86M | -501,000.00%-5.01M | -161.04%-402K | -532.31%-822K | 97.44%-495K | 98.89%-212K | 100.78%1K | -6.21%-154K | -2,700.00%-130K |
Net PPE purchase and sale | -269.90%-1.83M | -126.89%-481K | -12,700.00%-126K | -161.04%-402K | -532.31%-822K | -52.78%-495K | -265.52%-212K | 100.79%1K | -6.21%-154K | -2,700.00%-130K |
Net business purchase and sale | ---15.26M | ---10.38M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -3,352.93%-17.09M | -5,022.17%-10.86M | -501,000.00%-5.01M | -161.04%-402K | -532.31%-822K | 97.44%-495K | 98.89%-212K | 100.78%1K | -6.21%-154K | -2,700.00%-130K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -23.49%-16.49M | 85.06%-687K | 60.88%-615K | 13.33%-12.02M | -147.40%-3.17M | -184.17%-13.35M | -160.03%-4.6M | 24.82%-1.57M | -555.96%-13.87M | -46.13%6.69M |
Net issuance payments of debt | -31.20%-14.19M | -126.34%-742K | 89.60%-689K | 26.15%-10.26M | -136.26%-2.5M | -60.37%-10.81M | -63.53%2.82M | -208.29%-6.62M | -545.75%-13.89M | 167.70%6.88M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | -108.78%-2M | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 19.09%368K | 25.00%55K | 42.31%74K | 35.42%65K | 5.45%174K | -86.63%309K | -2.22%44K | -8.77%52K | -11.11%48K | -92.35%165K |
Net other financing activities | -214.47%-2.67M | --0 | --0 | -7,204.00%-1.83M | -133.33%-847K | 65.70%-850K | -4,955.56%-5.46M | --5M | -47.06%-25K | 84.57%-363K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -23.49%-16.49M | 85.06%-687K | 60.88%-615K | 13.33%-12.02M | -147.40%-3.17M | -184.17%-13.35M | -160.03%-4.6M | 24.82%-1.57M | -555.96%-13.87M | -46.13%6.69M |
Net cash flow | ||||||||||
Beginning cash position | 147.54%36.11M | 101.66%57.54M | 132.96%45.99M | 128.22%41.49M | 147.54%36.11M | -65.48%14.59M | -14.61%28.53M | -29.00%19.74M | -51.26%18.18M | -65.48%14.59M |
Current changes in cash | 10.49%23.78M | -68.87%2.36M | 31.35%11.54M | 188.04%4.51M | 49.72%5.38M | 177.79%21.53M | 140.27%7.58M | 56.69%8.79M | 116.48%1.56M | 172.36%3.59M |
End cash Position | 65.86%59.9M | 65.86%59.9M | 101.66%57.54M | 132.96%45.99M | 128.22%41.49M | 147.54%36.11M | 147.54%36.11M | -14.61%28.53M | -29.00%19.74M | -51.26%18.18M |
Free cash flow | 60.27%55.1M | 10.19%13.36M | 67.66%16.95M | 7.00%16.35M | 369.40%8.44M | 237.39%34.38M | 260.47%12.13M | 32.27%10.11M | 303.37%15.28M | 82.19%-3.13M |
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 | -- | -- | -- | -- |
No Data
No Data