(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 | -88.84%43.37M | -123.90%-16.57M | -120.71%-12.79M | -75.23%30.58M | -68.58%42.16M | 131.06%388.73M | 332.59%69.36M | -26.54%61.77M | 343.20%123.44M | 233.15%134.17M |
Net income from continuing operations | -158.50%-73.15M | -223.87%-38.5M | -240.20%-39.83M | -113.61%-4.35M | -71.62%9.53M | 197.93%125.04M | 10.31%31.08M | 206.85%28.41M | 4,260.98%31.97M | 783.38%33.59M |
Operating gains losses | 161.38%3.09M | 145.65%893K | 100.53%3K | 176.13%1.79M | 356.05%402K | -178.80%-5.03M | -882.40%-1.96M | -568.60%-567K | -141.83%-2.35M | -140.36%-157K |
Depreciation and amortization | -11.41%71.52M | -11.86%16.59M | -7.82%17.01M | -4.40%18.71M | -19.59%19.2M | -12.05%80.73M | -22.70%18.83M | -20.16%18.46M | -11.04%19.57M | 6.97%23.88M |
Deferred tax | -118.98%-4.45M | -8,336.09%-10.95M | -114.94%-2.38M | 46.62%758K | 18.80%8.13M | 825.01%23.45M | 102.87%133K | 132.48%15.96M | 108.61%517K | 1,164.70%6.84M |
Other non cash items | 29.67%2.56M | 233.53%1.71M | -163.96%-323K | 32.70%625K | 12.76%548K | -34.17%1.98M | 23.32%513K | -1.56%505K | -61.61%471K | -42.42%486K |
Change In working capital | -117.81%-15.32M | 84.31%-853K | 103.69%964K | -102.57%-1.55M | -124.29%-13.88M | 454.33%86.03M | 88.40%-5.44M | -190.37%-26.13M | 979.28%60.46M | 9,924.74%57.14M |
-Change in receivables | 102.76%1.41M | -274.10%-12.36M | 94.15%-2.4M | 400.89%33.1M | -183.65%-16.93M | 1.58%-50.88M | 157.90%7.1M | -244.12%-41.01M | 76.99%-11M | 70.27%-5.97M |
-Change in inventory | 310.24%60.64M | 177.07%15.03M | 157.37%11.21M | 417.09%23.43M | 249.35%10.96M | 14.39%-28.84M | 227.70%5.43M | 32.26%-19.54M | -18.16%-7.39M | -229.69%-7.34M |
-Change in prepaid assets | -621.41%-9.33M | 140.91%887K | -314.33%-4.56M | 21.55%-1.31M | -223.84%-4.34M | -92.60%1.79M | 76.69%-2.17M | 5,358.97%2.13M | -146.68%-1.68M | -88.27%3.5M |
-Change in payables and accrued expense | -150.93%-70.99M | 59.74%-8.04M | -110.21%-2.65M | -194.19%-56.75M | -104.86%-3.55M | 2,457.13%139.39M | 36.08%-19.97M | 10.74%25.94M | 115.20%60.25M | 596.60%73.16M |
-Change in other current assets | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Change in other current liabilities | 61.28%-6.75M | 147.78%2.7M | -23.69%-5.55M | -257.51%-3.88M | 99.71%-18K | -691.15%-17.44M | -1,453.72%-5.65M | -61.96%-4.49M | -163.90%-1.09M | -301.74%-6.22M |
-Change in other working capital | -76.89%9.71M | -90.51%932K | -54.63%4.91M | ---- | ---- | 25.03%42M | 0.72%9.82M | 25.72%10.83M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -88.84%43.37M | -123.90%-16.57M | -120.71%-12.79M | -75.23%30.58M | -68.58%42.16M | 131.06%388.73M | 332.59%69.36M | -26.54%61.77M | 343.20%123.44M | 233.15%134.17M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 82.63%-15.94M | 185.35%14.83M | 83.06%-2.6M | 22.26%-12.65M | 63.73%-15.51M | -0.01%-91.76M | 4.59%-17.37M | 32.14%-15.36M | 57.91%-16.27M | -248.68%-42.76M |
Net PPE purchase and sale | 67.39%-13.45M | 92.34%-1.27M | 78.87%-1.93M | 52.95%-5.04M | -8.67%-5.22M | -5.30%-41.25M | -35.83%-16.63M | 5.25%-9.12M | 4.05%-10.71M | 21.98%-4.8M |
Net intangibles purchase and sale | 43.18%-6.36M | 78.90%-157K | 87.13%-674K | -763.14%-4.89M | 86.41%-630K | -47.53%-11.18M | 22.90%-744K | 4.87%-5.24M | ---567K | -317.00%-4.64M |
Net business purchase and sale | ---13.32M | ---940K | --0 | ---2.72M | ---9.67M | --0 | --0 | --0 | --0 | --0 |
Net investment purchase and sale | 158.65%17.2M | --17.2M | --0 | --0 | --0 | -486.50%-29.33M | --0 | ---1M | ---5M | -366.50%-23.33M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---10M | --0 | --0 | --0 | ---10M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 82.63%-15.94M | 185.35%14.83M | 83.06%-2.6M | 22.26%-12.65M | 63.73%-15.51M | -0.01%-91.76M | 4.59%-17.37M | 32.14%-15.36M | 57.91%-16.27M | -248.68%-42.76M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 89.04%-26.36M | 102.41%1.17M | 71.49%-21.47M | 100.24%108K | 91.27%-6.17M | -161.58%-240.4M | -38.77%-48.58M | -245.27%-75.3M | -631.40%-45.87M | -145.20%-70.66M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | -209.30%-185M | -150.00%-50M | -275.00%-75M | -21,490.37%-40M | 0.00%-20M |
Net common stock issuance | 117.20%4.56M | -22.38%1.39M | 13.58%92K | 241.74%3.07M | 100.01%3K | -79.48%-26.51M | 113.88%1.79M | 109.93%81K | -753.01%-2.17M | -1,806.18%-26.21M |
Net other financing activities | -6.99%-30.92M | 40.38%-220K | -5,572.89%-21.56M | 19.82%-2.97M | 74.75%-6.17M | -66.82%-28.9M | 82.40%-369K | 61.73%-380K | 45.54%-3.7M | -228.53%-24.45M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 89.04%-26.36M | 102.41%1.17M | 71.49%-21.47M | 100.24%108K | 91.27%-6.17M | -161.58%-240.4M | -38.77%-48.58M | -245.27%-75.3M | -631.40%-45.87M | -145.20%-70.66M |
Net cash flow | ||||||||||
Beginning cash position | 42.98%188.36M | 3.10%188.15M | 6.23%225.64M | 37.16%208.84M | 42.98%188.36M | -12.19%131.74M | 7.00%182.49M | 61.62%212.42M | 2.05%152.25M | -12.19%131.74M |
Current changes in cash | -98.09%1.08M | -116.87%-575K | -27.59%-36.86M | -70.58%18.04M | -1.29%20.48M | 466.65%56.56M | 109.17%3.41M | -172.88%-28.89M | 458.93%61.3M | 2,664.28%20.75M |
Effect of exchange rate changes | -2,032.14%-1.08M | -68.28%779K | 39.02%-633K | -8.57%-1.23M | 100.43%1K | 101.95%56K | 250.12%2.46M | -99.62%-1.04M | -66.23%-1.13M | -618.75%-230K |
End cash Position | -0.00%188.36M | -0.00%188.36M | 3.10%188.15M | 6.23%225.64M | 37.16%208.84M | 42.98%188.36M | 42.98%188.36M | 7.00%182.49M | 61.62%212.42M | 2.05%152.25M |
Free cash flow | -92.99%23.56M | -134.63%-18M | -132.47%-15.39M | -81.59%20.65M | -70.89%36.31M | 176.84%336.29M | 1,739.53%51.99M | -31.24%47.41M | 571.92%112.16M | 277.88%124.73M |
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