(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 | -34.56%205.1M | -54.72%44.6M | 6.79%106.9M | -46.52%48.4M | -78.60%5.2M | 6.85%313.4M | 29.10%98.5M | 0.00%100.1M | 37.54%90.5M | -52.45%24.3M |
Net income from continuing operations | -102.55%-5.4M | -848.72%-116.8M | -66.58%25.2M | -40.64%35.5M | -16.61%50.7M | 79.17%211.6M | -46.76%15.6M | 1,895.24%75.4M | 34.99%59.8M | 24.85%60.8M |
Operating gains losses | -443.59%-13.4M | -435.00%-6.7M | 644.44%6.7M | --5.8M | ---19.2M | 39.29%3.9M | --2M | --900K | ---- | ---- |
Depreciation and amortization | 12.87%122.8M | -16.89%25.1M | 36.96%35.2M | 21.71%31.4M | 14.76%31.1M | -1.00%108.8M | 7.09%30.2M | -6.88%25.7M | -4.80%25.8M | 0.37%27.1M |
Deferred tax | -794.00%-44.7M | -1,414.29%-42.4M | 18.75%-1.3M | 95.00%-100K | -164.29%-900K | -8.70%-5M | -16.67%-2.8M | 88.15%-1.6M | -116.81%-2M | 333.33%1.4M |
Other non cash items | 512.60%155.6M | 9,171.43%127M | -9.76%7.4M | 0.00%12.2M | 40.63%9M | 22.12%25.4M | 48.15%-1.4M | 0.00%8.2M | 52.50%12.2M | -12.33%6.4M |
Change In working capital | -62.54%-93.3M | -9.49%45.8M | 196.12%12.4M | -497.00%-59.7M | -7.87%-91.8M | -288.20%-57.4M | 283.33%50.6M | -115.64%-12.9M | 66.33%-10M | -139.72%-85.1M |
-Change in receivables | 201.43%42.7M | -34.99%36.6M | 226.19%42.4M | -19.25%-22.3M | 69.63%-14M | -205.07%-42.1M | 290.97%56.3M | -3,460.00%-33.6M | -122.62%-18.7M | -121.63%-46.1M |
-Change in inventory | -18.68%-75.6M | 10,725.00%42.5M | -120.75%-23.4M | -108.97%-46.6M | -58.22%-48.1M | -14.16%-63.7M | 97.84%-400K | 1.85%-10.6M | -145.05%-22.3M | -74.71%-30.4M |
-Change in prepaid assets | -725.00%-6.6M | -153.33%-800K | -75.86%700K | -178.57%-11.7M | 620.00%5.2M | 86.44%-800K | -6.25%1.5M | -12.12%2.9M | 62.83%-4.2M | -300.00%-1M |
-Change in payables and accrued expense | -214.11%-55.8M | -2,463.16%-48.7M | -151.26%-10.2M | -16.19%38.3M | -137.84%-35.2M | 14.52%48.9M | -114.62%-1.9M | 56.69%19.9M | 464.20%45.7M | -266.29%-14.8M |
-Change in other working capital | 566.67%2M | 430.61%16.2M | -65.88%2.9M | -65.71%-17.4M | -95.83%300K | -99.53%300K | -281.48%-4.9M | -88.86%8.5M | -16.67%-10.5M | 207.46%7.2M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -34.56%205.1M | -54.72%44.6M | 6.79%106.9M | -46.52%48.4M | -78.60%5.2M | 6.85%313.4M | 29.10%98.5M | 0.00%100.1M | 37.54%90.5M | -52.45%24.3M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 85.99%-77.3M | 94.84%-21M | 59.58%-34.8M | 17.61%-23.4M | 106.29%1.9M | -298.20%-551.9M | -637.68%-407.2M | -228.63%-86.1M | 28.82%-28.4M | -74.57%-30.2M |
Capital expenditure reported | 22.95%-109.8M | 40.65%-29.2M | 7.20%-33.5M | 26.69%-21.7M | 7.97%-25.4M | -37.28%-142.5M | -31.55%-49.2M | -41.57%-36.1M | -23.85%-29.6M | -62.35%-27.6M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | ---344.5M | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 146.41%29.1M | --0 | 95.22%-2.3M | --0 | --31.4M | -77.62%-62.7M | 22.34%-14.6M | ---48.1M | --0 | --0 |
Net other investing changes | 254.55%3.4M | 645.45%8.2M | 152.63%1M | -241.67%-1.7M | -57.69%-4.1M | -540.00%-2.2M | 10.00%1.1M | -171.43%-1.9M | 140.00%1.2M | -766.67%-2.6M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 85.99%-77.3M | 94.84%-21M | 59.58%-34.8M | 17.61%-23.4M | 106.29%1.9M | -298.20%-551.9M | -637.68%-407.2M | -228.63%-86.1M | 28.82%-28.4M | -74.57%-30.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -307.69%-99.9M | -102.08%-6.5M | 25.56%-53.3M | 76.53%-34.5M | 87.90%-5.6M | 136.14%48.1M | 2,545.31%313M | -95.10%-71.6M | -366.67%-147M | 11.13%-46.3M |
Net issuance payments of debt | -103.67%-7.3M | -101.92%-6.1M | -133.48%-53.7M | 124.89%22.8M | 706.12%29.7M | 865.38%199M | 6,876.60%318.5M | -369.39%-23M | -1,732.00%-91.6M | 57.02%-4.9M |
Net common stock issuance | 36.57%-92.1M | --0 | --0 | -18.59%-58.7M | 17.33%-33.4M | -32.72%-145.2M | 34.07%-6M | -53.11%-49.3M | -72.47%-49.5M | -2.54%-40.4M |
Proceeds from stock option exercised by employees | 14.63%4.7M | --0 | -22.22%700K | 27.27%1.4M | 225.00%2.6M | -12.77%4.1M | 30.00%1.3M | 80.00%900K | -50.00%1.1M | -20.00%800K |
Net other financing activities | 46.94%-5.2M | 50.00%-400K | -50.00%-300K | --0 | -150.00%-4.5M | -308.33%-9.8M | ---800K | -100.00%-200K | ---7M | 21.74%-1.8M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -307.69%-99.9M | -102.08%-6.5M | 25.56%-53.3M | 76.53%-34.5M | 87.90%-5.6M | 136.14%48.1M | 2,545.31%313M | -95.10%-71.6M | -366.67%-147M | 11.13%-46.3M |
Net cash flow | ||||||||||
Beginning cash position | -69.97%84.3M | 16.90%85.1M | -47.95%68.6M | -64.87%78.4M | -72.00%77.3M | 7.63%280.7M | -73.03%72.8M | -43.65%131.8M | -6.38%223.2M | 6.85%276.1M |
Current changes in cash | 114.65%27.9M | 297.67%17.1M | 132.64%18.8M | 88.81%-9.5M | 102.87%1.5M | -981.48%-190.4M | -48.19%4.3M | -254.84%-57.6M | -1,416.07%-84.9M | -185.25%-52.2M |
Effect of exchange rate changes | 95.00%-300K | 3.85%2.7M | -64.29%-2.3M | 95.38%-300K | 42.86%-400K | -252.94%-6M | 2,500.00%2.6M | -16.67%-1.4M | -690.91%-6.5M | 58.82%-700K |
End cash Position | 32.74%111.9M | 32.74%111.9M | 16.90%85.1M | -47.95%68.6M | -64.87%78.4M | -69.97%84.3M | -69.97%84.3M | -73.03%72.8M | -43.65%131.8M | -6.38%223.2M |
Free cash flow | -44.24%95.3M | -68.76%15.4M | 14.69%73.4M | -56.16%26.7M | -512.12%-20.2M | -9.82%170.9M | 26.74%49.3M | -14.21%64M | 45.35%60.9M | -109.68%-3.3M |
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