(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 | 26.15%90.09M | 69.69%31.22M | 60.44%27.51M | -8.84%20.73M | -19.03%10.63M | 57.50%71.41M | -4.09%18.4M | 458.57%17.15M | 129.20%22.74M | -0.30%13.13M |
Net income from continuing operations | 40.13%23.41M | 33.87%9.35M | 1,945.24%6.01M | 4.21%4.51M | -30.62%3.54M | 14,684.96%16.71M | 239.74%6.99M | -84.30%294K | 836.58%4.33M | 219.24%5.1M |
Operating gains losses | 128.73%358K | 16.67%-1.78M | 6.46%1.58M | 132.46%530K | 103.03%25K | -186.95%-1.25M | -997.06%-2.14M | 104.12%1.49M | 395.65%228K | -295.96%-825K |
Depreciation and amortization | -11.53%21.62M | -11.17%5.48M | -11.73%5.33M | -12.71%5.15M | -10.59%5.67M | -27.63%24.44M | -29.19%6.17M | 4.65%6.04M | -25.93%5.9M | -44.06%6.34M |
Deferred tax | 123.19%330K | 121.39%350K | 74.24%-34K | 104.44%6K | -98.33%8K | 25.61%-1.42M | -418.91%-1.64M | -193.33%-132K | 85.50%-135K | 133.10%480K |
Other non cash items | -325.38%-1.17M | -299.59%-489K | -383.54%-764K | -153.38%-474K | 221.98%555K | 98.47%520K | 113.11%245K | ---158K | --888K | -205.37%-455K |
Change In working capital | 156.14%2.13M | 946.73%8.18M | 617.09%3.63M | -142.16%-756K | -57.60%-8.92M | 80.97%-3.79M | 70.15%781K | 96.55%-702K | 179.48%1.79M | -350.15%-5.66M |
-Change in receivables | -80.90%-7.23M | 626.17%7.76M | -234.17%-1.17M | -398.57%-6.62M | -248.43%-7.21M | 65.42%-4M | 33.89%-1.48M | 111.10%872K | -18.27%-1.33M | -477.93%-2.07M |
-Change in prepaid assets | -3,924.38%-10.82M | -512.06%-2.8M | -259.45%-2.21M | -1,416.30%-3.63M | -3,596.61%-2.18M | 102.65%283K | 282.80%680K | 85.33%-614K | 110.94%276K | 98.36%-59K |
-Change in payables and accrued expense | 1,253.34%20.86M | 459.95%2.31M | 579.15%7.31M | 243.46%10.06M | 132.83%1.19M | -119.77%-1.81M | -84.93%412K | -114.03%-1.53M | 4,144.93%2.93M | 19.85%-3.63M |
-Change in other current assets | -263.33%-1.27M | -122.74%-68K | -178.05%-288K | 19.40%357K | -581.82%-1.28M | 237.66%780K | 29.44%299K | --369K | --299K | ---187K |
-Change in other current liabilities | ---90K | ---150K | --16K | --0 | --44K | --0 | --0 | --0 | --0 | --0 |
-Change in other working capital | -28.45%684K | 30.29%1.13M | -114.29%-28K | -140.63%-924K | 82.44%509K | 113.56%956K | 791.75%865K | 101.02%196K | -129.07%-384K | -97.40%279K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 26.15%90.09M | 69.69%31.22M | 60.44%27.51M | -8.84%20.73M | -19.03%10.63M | 57.50%71.41M | -4.09%18.4M | 458.57%17.15M | 129.20%22.74M | -0.30%13.13M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 26.06%-22.34M | 32.85%-5.17M | 62.48%-5.52M | -52.95%-6.02M | -46.03%-5.62M | 13.27%-30.21M | 38.38%-7.71M | -101.11%-14.72M | 61.61%-3.94M | 19.09%-3.85M |
Net PPE purchase and sale | -7.37%-13.78M | -4.74%-3.29M | 17.48%-3.52M | -30.92%-3.57M | -25.89%-3.4M | 58.15%-12.83M | 72.07%-3.14M | 35.91%-4.26M | 73.67%-2.72M | -11.87%-2.7M |
Net intangibles purchase and sale | -4.65%-8.56M | 59.67%-1.88M | -73.53%-2.01M | -102.30%-2.46M | -93.78%-2.21M | -96.11%-8.18M | -273.42%-4.66M | -73.05%-1.16M | -1,563.86%-1.22M | 51.13%-1.14M |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---- | ---9.2M | --103K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 26.06%-22.34M | 32.85%-5.17M | 62.48%-5.52M | -52.95%-6.02M | -46.03%-5.62M | 13.27%-30.21M | 38.38%-7.71M | -101.11%-14.72M | 61.61%-3.94M | 19.09%-3.85M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -45.87%-15.17M | -16.35%-3.22M | -195.18%-2.76M | -76.48%-3.27M | -22.23%-5.92M | 75.42%-10.4M | -49.25%-2.77M | -105.38%-934K | 96.92%-1.85M | -303.27%-4.84M |
Net issuance payments of debt | 0.00%-3.5M | 0.00%-875K | 0.00%-875K | 0.00%-875K | 0.00%-875K | 85.12%-3.5M | 0.00%-875K | -101.90%-875K | 98.72%-875K | ---875K |
Net common stock issuance | 27.83%1.68M | --0 | 21.82%910K | --0 | 35.74%771K | -99.39%1.32M | --0 | -99.65%747K | --0 | --568K |
Cash dividends paid | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -33.33%72K | --0 | 1,050.00%46K | -54.55%5K | 31.25%21K | 369.57%108K | 1,440.00%77K | -77.78%4K | --11K | --16K |
Net other financing activities | -61.27%-13.43M | -19.07%-2.35M | -250.37%-2.84M | -142.63%-2.4M | -28.22%-5.84M | 55.77%-8.33M | -100.00%-1.97M | 97.17%-810K | -111.79%-990K | -291.06%-4.55M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -45.87%-15.17M | -16.35%-3.22M | -195.18%-2.76M | -76.48%-3.27M | -22.23%-5.92M | 75.42%-10.4M | -49.25%-2.77M | -105.38%-934K | 96.92%-1.85M | -303.27%-4.84M |
Net cash flow | ||||||||||
Beginning cash position | 48.12%98.85M | 45.26%127.43M | 26.06%109.19M | 39.24%98.08M | 48.12%98.85M | -33.12%66.74M | 42.48%87.73M | 74.63%86.62M | -36.67%70.44M | -33.12%66.74M |
Current changes in cash | 70.70%52.58M | 188.06%22.82M | 1,188.08%19.23M | -32.54%11.43M | -120.38%-905K | 196.82%30.8M | 64.31%7.92M | -88.62%1.49M | 127.98%16.95M | -58.88%4.44M |
Effect of exchange rate changes | 23.83%1.62M | -12.61%2.79M | -158.64%-988K | 58.09%-321K | 118.70%138K | 205.56%1.31M | 834.21%3.2M | 66.75%-382K | 27.80%-766K | -217.52%-738K |
End cash Position | 54.83%153.05M | 54.83%153.05M | 45.26%127.43M | 26.06%109.19M | 39.24%98.08M | 48.12%98.85M | 48.12%98.85M | 42.48%87.73M | 74.63%86.62M | -36.67%70.44M |
Free cash flow | 34.42%67.75M | 145.95%26.05M | 87.47%21.99M | -21.79%14.7M | -45.98%5.02M | 379.66%50.4M | 58.58%10.59M | 375.98%11.73M | 5,678.34%18.8M | 10.31%9.29M |
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