(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 | 68.17%-19.77M | -73.88%4.54M | 141.36%6.25M | 40.64%-24.63M | 74.13%-5.92M | -2,012.57%-62.1M | 153.62%17.37M | -400.40%-15.1M | -870.57%-41.5M | -190.66%-22.87M |
Net income from continuing operations | 55.51%-100.44M | 2.87%-40.53M | -23.27%-53.31M | 114.35%10.82M | 73.35%-17.42M | -80.64%-225.75M | 16.31%-41.72M | -31.83%-43.25M | -257.08%-75.41M | -208.39%-65.36M |
Operating gains losses | ---22.53M | --0 | ---6.32M | --6.87M | ---23.07M | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 0.85%32.56M | -53.07%-8.66M | 2.29%24.13M | 136.94%4.29M | 2.05%12.8M | 17.73%32.28M | -381.17%-5.66M | 170.44%23.59M | -78.77%1.81M | 53.77%12.54M |
Deferred tax | 190.09%1.05M | 115.79%305K | 4,727.56%7.22M | -1,098.16%-7.07M | 170.18%589K | 81.39%-1.16M | 62.21%-1.93M | -155.91%-156K | 278.61%708K | 113.67%218K |
Other non cash items | 80.18%30.87M | -3.62%22.04M | 102.79%514K | -22.50%9.1M | -183.85%-789K | -58.87%17.13M | 23.57%22.87M | -307.79%-18.42M | 111.47%11.74M | -89.22%941K |
Change In working capital | 3,279.82%3.68M | -45.34%18.32M | 170.16%7.02M | -63.80%-31.23M | 319.98%9.57M | 101.19%109K | 251.78%33.53M | -1,255.20%-10M | -422.02%-19.06M | -127.66%-4.35M |
-Change in receivables | 3,934.21%1.46M | 29.16%17.85M | -78.03%4.15M | 186.53%14.19M | -112.67%-34.73M | 99.78%-38K | 220.34%13.82M | 223.36%18.88M | -923.03%-16.4M | -19.57%-16.33M |
-Change in prepaid assets | 42.95%-3.41M | 93.86%14.62M | -60.74%-8.9M | -310.12%-2.86M | 32.98%-6.26M | -88.14%-5.98M | 6.33%7.54M | 12.53%-5.54M | -27.65%1.36M | -60.49%-9.34M |
-Change in payables and accrued expense | -44.85%10.77M | -91.76%2.97M | 139.77%10.83M | -2,112.65%-34.38M | 246.51%31.36M | 107.22%19.54M | 390.42%36M | -447.06%-27.22M | 230.48%1.71M | -40.81%9.05M |
-Change in other current assets | 989.54%1.36M | 3.33%-29K | 11,058.33%1.32M | -108.33%-4K | 149.69%79K | -127.97%-153K | 84.54%-30K | -108.33%-12K | -91.27%48K | -438.30%-159K |
-Change in other current liabilities | -252.50%-8.32M | 80.14%-522K | -95.47%440K | 37.61%-2.08M | -461.63%-6.16M | 220.29%5.46M | -210.39%-2.63M | 4,537.90%9.72M | -56.45%-3.34M | 227.40%1.7M |
-Change in other working capital | 109.74%1.82M | 21.79%-16.56M | 86.18%-806K | -149.45%-6.09M | 135.51%25.28M | -417.24%-18.71M | -396.74%-21.17M | 9.02%-5.83M | 47.32%-2.44M | -49.38%10.73M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 68.17%-19.77M | -73.88%4.54M | 141.36%6.25M | 40.64%-24.63M | 74.13%-5.92M | -2,012.57%-62.1M | 153.62%17.37M | -400.40%-15.1M | -870.57%-41.5M | -190.66%-22.87M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 66.86%-18.84M | 45.49%-6.98M | 41.37%-6.23M | 37.40%-8.47M | 114.27%2.84M | 59.46%-56.86M | 83.90%-12.8M | 70.64%-10.62M | -3.25%-13.54M | -73.99%-19.9M |
Net PPE purchase and sale | 40.90%-28.66M | 53.14%-6.22M | 45.68%-5.44M | 38.88%-7.37M | 26.72%-9.63M | -6.09%-48.49M | -11.72%-13.27M | 5.95%-10.02M | 3.83%-12.06M | -23.57%-13.14M |
Net intangibles purchase and sale | -49.40%-4M | 40.98%-759K | -197.36%-788K | -181.84%-1.1M | -83.60%-1.36M | -2.68%-2.68M | -89.40%-1.29M | 52.34%-265K | 31.16%-391K | 8.55%-738K |
Net business purchase and sale | 342.69%13.82M | --0 | --0 | --0 | 329.32%13.82M | 93.81%-5.69M | 102.62%1.76M | 98.63%-342K | ---1.08M | ---6.03M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 66.86%-18.84M | 45.49%-6.98M | 41.37%-6.23M | 37.40%-8.47M | 114.27%2.84M | 59.46%-56.86M | 83.90%-12.8M | 70.64%-10.62M | -3.25%-13.54M | -73.99%-19.9M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -9,441.29%-151.14M | -118.77%-594K | 70.32%-176K | 71.05%-566K | -15,065.63%-149.81M | -86.34%1.62M | 139.41%3.17M | -118.25%-593K | -145.94%-1.96M | -66.80%1M |
Net issuance payments of debt | -3,998.34%-153.03M | 9.17%-862K | 42.09%-542K | -4.20%-968K | -16,276.09%-150.66M | -4.95%-3.73M | 0.32%-949K | -6.85%-936K | -6.66%-929K | -7.10%-920K |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | 68.83%-221K | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -66.09%1.89M | -93.82%268K | 6.71%366K | 139.18%402K | -55.54%854K | -65.41%5.57M | 45.32%4.34M | -91.69%343K | -120.01%-1.03M | -50.41%1.92M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -9,441.29%-151.14M | -118.77%-594K | 70.32%-176K | 71.05%-566K | -15,065.63%-149.81M | -86.34%1.62M | 139.41%3.17M | -118.25%-593K | -145.94%-1.96M | -66.80%1M |
Net cash flow | ||||||||||
Beginning cash position | -25.09%392.2M | -45.57%214.33M | -49.23%216.44M | -47.72%252.17M | -25.09%392.2M | -19.97%523.53M | -37.95%393.74M | -35.95%426.35M | -27.81%482.36M | -19.97%523.53M |
Current changes in cash | -41.13%-179.74M | 406.06%6.98M | 99.40%-157K | 40.91%-33.67M | -266.02%-152.89M | -1.75%-127.35M | 97.94%-2.28M | 5.65%-26.32M | -1,542.72%-56.99M | -348.53%-41.77M |
Effect of exchange rate changes | 111.68%465K | 122.24%1.63M | 68.96%-1.95M | -310.63%-2.06M | 374.83%2.85M | 27.12%-3.98M | 288.43%733K | -97.21%-6.29M | 14.79%978K | 121.95%600K |
End cash Position | -45.71%212.93M | -45.71%212.93M | -45.57%214.33M | -49.23%216.44M | -47.72%252.17M | -25.09%392.2M | -25.09%392.2M | -37.95%393.74M | -35.95%426.35M | -27.81%482.36M |
Free cash flow | 53.71%-52.43M | -186.90%-2.44M | 100.07%19K | 38.64%-33.11M | 54.01%-16.9M | -151.34%-113.27M | 106.25%2.81M | -310.94%-25.38M | -598.36%-53.95M | -366.42%-36.75M |
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