(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 | 51.13%-35.49M | 76.50%-3.55M | 70.03%-11.73M | 9.39%-7.38M | -25.71%-12.83M | -96.04%-72.63M | -17.56%-15.13M | -39.15M | -8.15M | -10.2M |
Net income from continuing operations | 47.10%-115.46M | -19.28%-50.75M | 86.73%-14.47M | 19.26%-30.97M | 32.02%-19.27M | -99.47%-218.26M | -102.99%-42.54M | ---109M | ---38.36M | ---28.35M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 1,203.11%37.58M | --0 | --45.25M | --0 | ---7.67M |
Depreciation and amortization | 38.18%28.72M | 59.77%8.64M | 39.82%8.03M | 28.17%6.3M | 21.84%5.75M | 26.88%20.78M | 13.11%5.41M | --5.74M | --4.91M | --4.72M |
Deferred tax | 102.34%72K | 141.30%152K | 86.61%-294K | 440.16%432K | 43.52%-218K | 53.60%-3.08M | 72.35%-368K | ---2.2M | ---127K | ---386K |
Other non cash items | -78.30%17.79M | -83.72%2.64M | -64.69%6.88M | -85.66%3.54M | -78.10%4.74M | 24.97%82M | -16.04%16.2M | --19.48M | --24.67M | --21.65M |
Change In working capital | 40.50%-10.18M | 65.64%-2.22M | -13.11%-7.63M | 172.87%1.31M | 22.17%-1.64M | -1,916.86%-17.1M | -163.44%-6.45M | ---6.74M | ---1.8M | ---2.11M |
-Change in receivables | 41.39%-4.73M | -283.16%-4.03M | 79.72%-437K | 1,737.89%1.56M | 61.79%-1.82M | -157.58%-8.07M | 62.28%-1.05M | ---2.16M | ---95K | ---4.77M |
-Change in prepaid assets | 710.66%3.42M | -5.53%1.49M | -110.07%-349K | 242.43%1.67M | 117.95%619K | 111.73%422K | 172.62%1.57M | --3.47M | ---1.17M | ---3.45M |
-Change in payables and accrued expense | -204.12%-6.43M | 99.35%-37K | -130.84%-1.48M | -479.55%-1.69M | -94.04%-3.23M | -153.45%-2.11M | -252.78%-5.68M | --4.78M | --445K | ---1.66M |
-Change in other current assets | 54.43%-180K | ---61K | 65.32%-137K | ---9K | --27K | ---395K | --0 | ---395K | --0 | --0 |
-Change in other current liabilities | 47.66%-6.19M | -8.42%457K | 89.26%-827K | 82.08%-495K | -186.54%-5.32M | -371.10%-11.82M | 122.29%499K | ---7.7M | ---2.76M | ---1.86M |
-Change in other working capital | -19.45%3.93M | 98.10%-34K | 7.19%-4.4M | -84.12%283K | -16.07%8.08M | 9.78%4.87M | -274.56%-1.79M | ---4.74M | --1.78M | --9.63M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 51.13%-35.49M | 76.50%-3.55M | 70.03%-11.73M | 9.39%-7.38M | -25.71%-12.83M | -96.04%-72.63M | -17.56%-15.13M | ---39.15M | ---8.15M | ---10.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -98.37%-20.32M | 21.01%-1.98M | -445.78%-9.24M | 43.34%-2.22M | -223.26%-6.88M | 79.18%-10.24M | 86.72%-2.51M | -1.69M | -3.91M | -2.13M |
Capital expenditure reported | 30.17%-7.94M | 21.01%-1.98M | 33.61%-1.87M | 43.34%-2.22M | 12.17%-1.87M | -104.08%-11.37M | -53.02%-2.51M | ---2.82M | ---3.91M | ---2.13M |
Net business purchase and sale | -545.33%-5.01M | --0 | --0 | --0 | ---5.01M | 102.58%1.13M | --0 | --1.13M | --0 | --0 |
Net investment purchase and sale | ---7.37M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -98.37%-20.32M | 21.01%-1.98M | -445.78%-9.24M | 43.34%-2.22M | -223.26%-6.88M | 79.18%-10.24M | 86.72%-2.51M | ---1.69M | ---3.91M | ---2.13M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -89.17%12.08M | 36,613.33%5.51M | -99.99%6K | 861.76%327K | -68.33%6.24M | 50.09%111.53M | -99.95%15K | 91.79M | 34K | 19.69M |
Net issuance payments of debt | 149.34%11.39M | 6,856.79%5.47M | 99.94%-27K | 13.33%-26K | -69.33%5.97M | -137.75%-23.09M | -100.29%-81K | ---42.46M | ---30K | --19.48M |
Net common stock issuance | --0 | --0 | --0 | ---- | ---- | ---88K | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | -86.18%684K | -64.58%34K | -99.26%33K | 132.24%353K | 22.79%264K | 859.50%4.95M | -36.84%96K | --4.49M | --152K | --215K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | --129.76M | --0 | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -89.17%12.08M | 36,613.33%5.51M | -99.99%6K | 861.76%327K | -68.33%6.24M | 50.09%111.53M | -99.95%15K | --91.79M | --34K | --19.69M |
Net cash flow | ||||||||||
Beginning cash position | 85.47%61.22M | -78.01%17.33M | 36.10%38.1M | 17.22%47.5M | 85.47%61.22M | -26.68%33.01M | 115.62%78.84M | --28M | --40.52M | --33.01M |
Current changes in cash | -252.58%-43.73M | 99.84%-28K | -141.16%-20.97M | 22.90%-9.27M | -282.94%-13.47M | 340.16%28.66M | -412.33%-17.62M | --50.94M | ---12.02M | --7.36M |
Effect of exchange rate changes | 57.91%-189K | -350.00%-5K | 301.01%199K | 73.86%-132K | -264.05%-251K | -490.79%-449K | 101.72%2K | ---99K | ---505K | --153K |
End cash Position | -71.74%17.3M | -71.74%17.3M | -78.01%17.33M | 36.10%38.1M | 17.22%47.5M | 85.47%61.22M | 85.47%61.22M | --78.84M | --28M | --40.52M |
Free cash flow | 48.29%-43.43M | 68.61%-5.54M | 67.58%-13.61M | 20.41%-9.6M | -19.17%-14.7M | -97.09%-83.99M | -21.56%-17.63M | ---41.97M | ---12.06M | ---12.33M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data