(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 | 141.62%95.2M | 165.87%67M | 272.46%23.8M | -57.23%7.1M | -123.68%-2.7M | 39.4M | 25.2M | -224.32%-13.8M | -27.19%16.6M | 4.59%11.4M |
Net income from continuing operations | 65.78%-98.7M | 90.92%-14.5M | 74.40%-12.9M | 52.11%-28.4M | -125.79%-42.9M | ---288.4M | ---159.7M | -8.15%-50.4M | -9.81%-59.3M | 53.32%-19M |
Operating gains losses | 216.72%34.2M | 301.00%20.1M | -168.99%-10.9M | 169.38%11.1M | 172.77%13.9M | ---29.3M | ---10M | 1,315.38%15.8M | -1,330.77%-16M | -344.19%-19.1M |
Depreciation and amortization | -6.70%162.8M | -4.99%40M | -4.69%40.6M | -8.91%40.9M | -8.02%41.3M | --174.5M | --42.1M | 101.90%42.6M | 76.77%44.9M | 90.25%44.9M |
Deferred tax | 16.94%-30.9M | 26.53%-3.6M | 15.24%-8.9M | 0.88%-11.3M | 31.73%-7.1M | ---37.2M | ---4.9M | -262.07%-10.5M | -307.27%-11.4M | -1,385.71%-10.4M |
Other non cash items | -81.34%2.5M | -144.19%-1.9M | 100.00%800K | -98.68%100K | 218.18%3.5M | --13.4M | --4.3M | -98.98%400K | -83.48%7.6M | -96.77%1.1M |
Change In working capital | 98.18%-700K | 301.85%21.8M | 142.08%8.5M | 8.21%-12.3M | -411.67%-18.7M | ---38.4M | ---10.8M | -1,653.85%-20.2M | -415.38%-13.4M | 452.94%6M |
-Change in receivables | 83.94%-3.1M | 90.87%-2M | -56.67%-9.4M | 42.11%-2.2M | -15.32%10.5M | ---19.3M | ---21.9M | -162.50%-6M | 38.71%-3.8M | 214.81%12.4M |
-Change in inventory | 98.56%-500K | 1,200.00%14.3M | 118.75%3.3M | 75.86%-4.2M | -1,444.44%-13.9M | ---34.8M | --1.1M | -266.67%-17.6M | -3,580.00%-17.4M | -145.00%-900K |
-Change in prepaid assets | -483.33%-14M | -447.37%-13.2M | 88.71%-700K | 111.76%200K | -117.65%-300K | ---2.4M | --3.8M | -169.57%-6.2M | -147.22%-1.7M | 126.15%1.7M |
-Change in payables and accrued expense | -173.00%-7.3M | -9.38%8.7M | -214.29%-4.4M | -106.32%-600K | -42.86%-11M | --10M | --9.6M | 76.67%-1.4M | 90.00%9.5M | -505.26%-7.7M |
-Change in other current assets | -94.44%300K | 67.86%-900K | -85.19%1.2M | -500.00%-400K | --400K | --5.4M | ---2.8M | 1,057.14%8.1M | 104.17%100K | --0 |
-Change in other current liabilities | 79.41%-700K | 48.72%-2M | 193.75%3M | -131.03%-900K | -200.00%-800K | ---3.4M | ---3.9M | -45.45%-3.2M | -9.38%2.9M | -88.73%800K |
-Change in other working capital | 303.28%24.6M | 412.12%16.9M | 154.10%15.5M | -40.00%-4.2M | -1,100.00%-3.6M | --6.1M | --3.3M | -3.17%6.1M | 52.38%-3M | -105.88%-300K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 141.62%95.2M | 165.87%67M | 272.46%23.8M | -57.23%7.1M | -123.68%-2.7M | --39.4M | --25.2M | -224.32%-13.8M | -27.19%16.6M | 4.59%11.4M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -63.80%-64.7M | -285.45%-42.4M | 32.86%-9.4M | 18.18%-5.4M | 5.06%-7.5M | -39.5M | -11M | -44.33%-14M | -11.86%-6.6M | 65.65%-7.9M |
Net PPE purchase and sale | -11.08%-37.1M | -3.48%-11.9M | -27.03%-9.4M | -25.76%-8.3M | 5.06%-7.5M | ---33.4M | ---11.5M | 15.91%-7.4M | -11.86%-6.6M | 1.25%-7.9M |
Net business purchase and sale | -360.61%-30.4M | ---31.4M | --0 | ---- | ---- | ---6.6M | --0 | -633.33%-6.6M | ---- | ---- |
Net investment purchase and sale | 660.00%3.8M | 80.00%900K | --1M | ---- | ---- | --500K | --500K | --0 | ---- | ---- |
Net other investing changes | ---1M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -63.80%-64.7M | -285.45%-42.4M | 32.86%-9.4M | 18.18%-5.4M | 5.06%-7.5M | ---39.5M | ---11M | -44.33%-14M | -11.86%-6.6M | 65.65%-7.9M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 422.86%22.6M | 130.00%600K | 107.69%200K | -55.56%-2.8M | 4,200.00%24.6M | -7M | -2M | -550.00%-2.6M | 25.00%-1.8M | 92.00%-600K |
Net issuance payments of debt | -1,828.79%-127.3M | ---- | ---- | -35.29%-2.3M | -31,150.00%-125M | ---6.6M | ---- | ---- | 29.17%-1.7M | 94.67%-400K |
Net common stock issuance | --149M | ---600K | --0 | ---400K | --150M | --0 | --0 | --0 | --0 | --0 |
Net other financing activities | 325.00%900K | 2,693.48%128.5M | -2,604.26%-127.1M | 0.00%-100K | -100.00%-400K | ---400K | --4.6M | ---4.7M | ---100K | -200.00%-200K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 422.86%22.6M | 130.00%600K | 107.69%200K | -55.56%-2.8M | 4,200.00%24.6M | ---7M | ---2M | -550.00%-2.6M | 30.77%-1.8M | 91.78%-600K |
Net cash flow | ||||||||||
Beginning cash position | -12.08%75M | 70.74%102.1M | -3.15%89.1M | 3.33%90.1M | -12.08%75M | --85.3M | --59.8M | -10.16%92M | -0.57%87.2M | -21.53%85.3M |
Current changes in cash | 847.89%53.1M | 106.56%25.2M | 148.03%14.6M | -113.41%-1.1M | 396.55%14.4M | ---7.1M | --12.2M | -3,140.00%-30.4M | -42.66%8.2M | 114.95%2.9M |
Effect of exchange rate changes | 175.00%2.4M | 6.67%3.2M | 11.11%-1.6M | 102.94%100K | 170.00%700K | ---3.2M | --3M | -20.00%-1.8M | -950.00%-3.4M | 37.50%-1M |
End cash Position | 74.00%130.5M | 74.00%130.5M | 70.74%102.1M | -3.15%89.1M | 3.33%90.1M | --75M | --75M | -41.32%59.8M | -10.16%92M | -0.57%87.2M |
Free cash flow | 1,017.31%58.1M | 302.19%55.1M | 167.92%14.4M | -112.00%-1.2M | -477.78%-10.2M | --5.2M | --13.7M | -1,021.74%-21.2M | -40.83%10M | -6.90%2.7M |
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