(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 | 50.48%-58.71M | 45.87%-10.4M | 62.32%-15.48M | 62.07%-12.44M | 19.94%-20.4M | -205.51%-118.56M | -8.39%-19.2M | -122.54%-41.08M | -789.61%-32.8M | -2,512.69%-25.48M |
Net income from continuing operations | -78.80%-199.08M | 27.18%-43.95M | 23.18%-44.75M | 12.53%-56.54M | -174.88%-53.84M | 67.07%-111.34M | 62.51%-60.35M | 65.32%-58.26M | -940.97%-64.63M | 2,603.62%71.9M |
Operating gains losses | 98.10%-513K | 105.74%51K | ---513K | 103.63%171K | 98.96%-222K | -155.65%-27.04M | -103.67%-888K | --0 | ---4.71M | ---21.43M |
Depreciation and amortization | 46.18%19.44M | 30.71%5.31M | 36.85%5.03M | 51.97%4.71M | 78.28%4.39M | 128.31%13.3M | 138.40%4.06M | 142.83%3.67M | 134.32%3.1M | 91.67%2.46M |
Deferred tax | -337.25%-121K | -17.95%64K | --0 | -100.34%-1K | 18.94%-184K | 113.25%51K | 120.26%78K | ---96K | --296K | ---227K |
Other non cash items | 100.57%776K | 186.53%713K | -7.99%288K | -42.44%156K | 99.72%-381K | -196.59%-136.24M | -101.98%-824K | -99.68%313K | 65.24%271K | -971,514.29%-136M |
Change In working capital | 152.98%8.51M | 624.68%2.04M | 100.84%143K | 16,828.26%7.79M | -205.25%-1.46M | -909.32%-16.06M | -105.76%-389K | -143.80%-17.11M | -84.25%46K | -28.85%1.39M |
-Change in receivables | 134.53%3.32M | 92.33%-171K | 133.97%1.34M | 506.23%3.41M | 68.38%-1.26M | -34.02%-9.61M | -108.41%-2.23M | -24.23%-3.95M | 125.59%562K | -452.35%-3.99M |
-Change in inventory | 40.93%-3.83M | 960.46%3M | 80.09%-1.05M | -93.35%-2.53M | -863.00%-3.26M | -233.20%-6.48M | 78.24%-349K | -284.63%-5.25M | -255.90%-1.31M | 130.81%427K |
-Change in prepaid assets | 252.49%3.04M | -83.77%545K | 26.69%-1.76M | 314.11%2.94M | 183.26%1.31M | 74.31%-1.99M | 6,555.77%3.36M | 62.64%-2.4M | -22.22%-1.38M | -990.97%-1.57M |
-Change in payables and accrued expense | 36.33%-2.52M | 16.89%-3.31M | 100.08%5K | -58.75%881K | -102.40%-94K | -135.19%-3.96M | -162.46%-3.99M | -342.53%-6.02M | 38.97%2.14M | 360.90%3.91M |
-Change in other working capital | 42.07%8.5M | -29.88%1.98M | 204.56%1.6M | 9,848.39%3.08M | -29.46%1.84M | -21.27%5.99M | -9.07%2.82M | -64.44%526K | -97.49%31K | 46.05%2.61M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 50.48%-58.71M | 45.87%-10.4M | 62.32%-15.48M | 62.07%-12.44M | 19.94%-20.4M | -205.51%-118.56M | -8.39%-19.2M | -122.54%-41.08M | -789.61%-32.8M | -2,512.69%-25.48M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -79.47%19.54M | -78.49%11.21M | 38.67%12.35M | -197.19%-50.93M | 357.09%46.9M | 117.57%95.18M | 175.98%52.11M | 101.90%8.91M | 2,623.94%52.4M | -627.93%-18.24M |
Capital expenditure reported | 22.44%-9.77M | 17.15%-2.24M | 18.69%-2.28M | 23.18%-2.68M | 28.62%-2.57M | -74.86%-12.59M | -37.26%-2.7M | -41.83%-2.8M | -82.53%-3.49M | -167.56%-3.6M |
Net PPE purchase and sale | 91.97%-139K | 91.37%-27K | 98.00%-11K | 96.65%-14K | 80.58%-87K | -113.58%-1.73M | -14.23%-313K | -162.38%-551K | -154.88%-418K | -176.54%-448K |
Net business purchase and sale | 92.07%-4.12M | --0 | 88.83%-2.44M | --0 | 94.42%-1.68M | ---51.87M | --0 | ---21.85M | --0 | ---30.02M |
Net investment purchase and sale | -79.20%33.56M | -75.55%13.48M | -49.93%17.08M | -185.66%-48.23M | 223.78%51.23M | 130.23%161.37M | 183.09%55.13M | 107.31%34.12M | --56.31M | 1,682.20%15.82M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -79.47%19.54M | -78.49%11.21M | 38.67%12.35M | -197.19%-50.93M | 357.09%46.9M | 117.57%95.18M | 175.98%52.11M | 101.90%8.91M | 2,623.94%52.4M | -627.93%-18.24M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,631.05%4.8M | 21.89%1.82M | 178.50%1.11M | -6.51%1.51M | 111.07%357K | -99.96%277K | -98.06%1.49M | -99.93%400K | 219.64%1.61M | -257.25%-3.23M |
Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -85.20%5.12M | 21.89%1.82M | 178.50%1.11M | -44.13%1.51M | -97.72%686K | -55.99%34.63M | -98.07%1.49M | 12.99%400K | 388.43%2.7M | 3,706.72%30.04M |
Net other financing activities | 99.04%-329K | --0 | --0 | --0 | 99.01%-329K | -105.70%-34.35M | --0 | --0 | -77.91%-1.09M | -5,508.94%-33.26M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,631.05%4.8M | 21.89%1.82M | 178.50%1.11M | -6.51%1.51M | 111.07%357K | -99.96%277K | -98.06%1.49M | -99.93%400K | 219.64%1.61M | -257.25%-3.23M |
Net cash flow | ||||||||||
Beginning cash position | -16.33%117.13M | -2.09%80.14M | -27.74%82.32M | 55.18%144.32M | -16.33%117.13M | 167.92%139.99M | -45.18%81.85M | 166.92%113.92M | 86.42%93M | 167.92%139.99M |
Current changes in cash | -48.78%-34.38M | -92.35%2.63M | 93.67%-2.01M | -391.63%-61.86M | 157.21%26.86M | -126.31%-23.11M | 461.18%34.4M | -129.75%-31.77M | 398.24%21.21M | -1,895.16%-46.95M |
Effect of exchange rate changes | -38.15%154K | -85.29%129K | 45.48%-163K | 50.35%-141K | 831.11%329K | 400.00%249K | 361.58%877K | -76.92%-299K | -208.70%-284K | -275.00%-45K |
End cash Position | -29.22%82.9M | -29.22%82.9M | -2.09%80.14M | -27.74%82.32M | 55.18%144.32M | -16.33%117.13M | -16.33%117.13M | -45.18%81.85M | 166.92%113.92M | 86.42%93M |
Free cash flow | 48.36%-68.62M | 43.02%-12.66M | 60.01%-17.77M | 58.77%-15.14M | 21.92%-23.05M | -183.83%-132.88M | -11.32%-22.22M | -115.21%-44.44M | -536.96%-36.71M | -6,460.44%-29.52M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data