(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 | -10.71%204.65M | -10.47%39.17M | -4.87%48.36M | -5.59%50.11M | -17.81%67.02M | 32.22%229.2M | 118.25%43.75M | 51.15%50.84M | -22.05%53.07M | 58.06%81.54M |
Net income from continuing operations | -29.03%80.13M | -30.29%12.38M | -18.80%19.49M | -23.91%27.13M | -40.44%21.14M | 612.13%112.9M | -51.09%17.76M | -12.31%24M | 132.33%35.66M | 44.35%35.49M |
Operating gains losses | 113.17%125K | 50.61%3.6M | 303.54%1.32M | -50.29%-4.73M | -113.73%-63K | 95.25%-949K | 113.56%2.39M | -186.76%-649K | 19.62%-3.15M | -41.90%459K |
Depreciation and amortization | 13.66%69.99M | 13.90%18.57M | 15.84%17.6M | 9.09%16.51M | 15.80%17.31M | 21.80%61.58M | 16.23%16.31M | 17.05%15.19M | 27.19%15.14M | 28.28%14.95M |
Deferred tax | -38.27%18.14M | -56.86%3.39M | -51.08%3.69M | -37.20%5.63M | 8.17%5.43M | 207.51%29.38M | 32.77%7.86M | 45.25%7.54M | 119.69%8.97M | -29.31%5.02M |
Other non cash items | 10.09%46.78M | 4.75%12.18M | 12.55%11.93M | 12.41%11.52M | 11.30%11.16M | 14.36%42.5M | 19.49%11.62M | 10.93%10.6M | 15.03%10.25M | 11.77%10.03M |
Change In working capital | 10.38%-34.51M | 1.29%-17.3M | -5.69%-11.95M | 39.53%-11.96M | -33.70%6.69M | 37.47%-38.51M | 49.36%-17.53M | 60.96%-11.3M | -620.73%-19.77M | 656.54%10.09M |
-Change in receivables | -128.22%-1.4M | 115.06%259K | 21.18%-588K | -85.05%-5.21M | -59.65%4.14M | 128.55%4.97M | 84.74%-1.72M | 68.43%-746K | 12.03%-2.82M | 1,867.93%10.25M |
-Change in inventory | 113.42%357K | 216.96%269K | 53.02%-817K | -51.85%-41K | 242.26%946K | -592.78%-2.66M | 25.81%-230K | -314.96%-1.74M | 89.11%-27K | -330.10%-665K |
-Change in prepaid assets | 118.73%810K | 165.27%1.22M | -180.63%-541K | 57.39%-1.72M | 105.33%1.85M | -22.46%-4.32M | -223.49%-1.87M | 123.58%671K | -106.24%-4.03M | 472.31%901K |
-Change in payables and accrued expense | -25.79%5.95M | -122.12%-6M | -103.00%-171K | 202.65%4.41M | -17.24%7.71M | 277.87%8.02M | 82.48%-2.7M | 145.10%5.7M | -124.41%-4.3M | 56.72%9.31M |
-Change in other current liabilities | 5.17%-40.43M | -2.00%-10.75M | 26.45%-10.1M | -6.63%-9.9M | -6.62%-9.7M | -24.43%-42.64M | -35.09%-10.53M | -36.99%-13.73M | -13.16%-9.28M | -10.30%-9.09M |
-Change in other working capital | 110.89%205K | -383.44%-2.31M | 118.33%268K | -26.44%498K | 381.45%1.75M | 21.68%-1.88M | 64.27%-477K | 22.81%-1.46M | 445.41%677K | -160.67%-620K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -10.71%204.65M | -10.47%39.17M | -4.87%48.36M | -5.59%50.11M | -17.81%67.02M | 32.22%229.2M | 118.25%43.75M | 51.15%50.84M | -22.05%53.07M | 58.06%81.54M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -36.41%-259.37M | -52.12%-85.71M | -780.45%-123.42M | 114.41%12.93M | -110.44%-63.16M | 65.04%-190.13M | 87.57%-56.35M | 41.13%-14.02M | -136.59%-89.75M | -4.54%-30.01M |
Net PPE purchase and sale | -101.25%-208.15M | -145.57%-86.39M | -1,809.47%-76.52M | 141.94%17.91M | -110.44%-63.16M | -246.74%-103.43M | -733.02%-35.18M | 133.42%4.48M | -735.89%-42.71M | -4.54%-30.01M |
Net business purchase and sale | 40.93%-51.22M | 103.17%672K | -153.62%-46.91M | ---- | ---- | 83.13%-86.7M | 95.39%-21.17M | -77.49%-18.49M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -36.41%-259.37M | -52.12%-85.71M | -780.45%-123.42M | 114.41%12.93M | -110.44%-63.16M | 65.04%-190.13M | 87.57%-56.35M | 41.13%-14.02M | -136.59%-89.75M | -4.54%-30.01M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 36.78%8.61M | 19.17%3.43M | 197.21%1.06M | -19.65%3.23M | 193.81%894K | -97.69%6.29M | -99.01%2.87M | 106.33%358K | 139.24%4.02M | 59.13%-953K |
Net issuance payments of debt | 75.05%-668K | -12.82%-176K | -14.29%-168K | -16.43%-163K | 92.79%-161K | 98.40%-2.68M | -100.05%-156K | 93.39%-147K | 99.97%-140K | -0.68%-2.23M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 8.98%9.78M | 18.84%3.6M | 242.97%1.73M | -18.44%3.39M | -17.64%1.06M | 80.43%8.97M | -37.54%3.03M | --505K | --4.16M | 958.68%1.28M |
Net other financing activities | ---500K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 36.78%8.61M | 19.17%3.43M | 197.21%1.06M | -19.65%3.23M | 193.81%894K | -97.69%6.29M | -99.01%2.87M | 106.33%358K | 139.24%4.02M | 59.13%-953K |
Net cash flow | ||||||||||
Beginning cash position | 228.44%65.22M | -16.95%62.24M | 260.70%136.23M | -0.66%69.97M | 228.44%65.22M | -83.15%19.86M | -53.88%74.95M | -76.15%37.77M | -49.12%70.44M | -83.15%19.86M |
Current changes in cash | -201.63%-46.1M | -343.40%-43.12M | -299.02%-73.99M | 302.84%66.26M | -90.61%4.75M | 146.28%45.36M | 93.18%-9.73M | 792.84%37.18M | -263.99%-32.67M | 146.15%50.58M |
End cash Position | -70.69%19.12M | -70.69%19.12M | -16.95%62.24M | 260.70%136.23M | -0.66%69.97M | 228.44%65.22M | 228.44%65.22M | -53.88%74.95M | -76.15%37.77M | -49.12%70.44M |
Free cash flow | -428.50%-123.47M | -343.23%-70.27M | -788.84%-42.46M | -185.30%-5.7M | -109.78%-5.04M | -21.02%37.59M | 18.24%-15.85M | 43.81%-4.78M | -88.10%6.69M | 167.16%51.53M |
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