(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 | 24.37%30.92M | 36.06%10.61M | 206.90%16.74M | -15.19%8.65M | -459.82%-5.08M | -59.89%24.86M | -56.54%7.8M | -80.42%5.45M | -41.68%10.2M | 208.54%1.41M |
Net income from continuing operations | -68.16%4.95M | -107.59%-568K | 1,372.56%3.17M | -39.20%5.32M | -225.19%-2.97M | -83.51%15.53M | -85.32%7.49M | -98.29%215K | -57.73%8.74M | -109.18%-913K |
Operating gains losses | -94.76%235K | -7.76%-5.83M | -65.12%2.11M | -2.10%1.96M | 8.39%2M | 36.23%4.48M | -54,230.00%-5.41M | 98.95%6.05M | --2M | 672.80%1.85M |
Depreciation and amortization | 30.05%23.45M | 22.47%12.29M | 41.03%3.77M | 25.75%3.46M | 52.80%3.92M | 8.13%18.03M | 108.13%10.04M | -43.45%2.68M | -26.48%2.75M | -24.07%2.57M |
Deferred tax | 1.62%2.01M | ---- | ---- | ---- | ---- | 106.19%1.98M | ---- | ---- | ---- | ---- |
Other non cash items | -23.88%8.06M | 36.64%3.02M | -57.75%1.12M | -30.07%2.29M | -33.60%1.64M | 6.54%10.58M | -48.72%2.21M | -6.68%2.64M | 1,473.08%3.27M | -4.90%2.46M |
Change In working capital | 46.97%-18.07M | 76.49%-2.65M | 135.31%3.02M | 20.68%-6.62M | -100.53%-11.83M | 7.91%-34.08M | 5.41%-11.28M | -410.22%-8.56M | 4.89%-8.34M | 69.08%-5.9M |
-Change in receivables | 163.16%5.54M | 166.42%7.3M | 163.86%3.21M | 83.65%-1.54M | -216.55%-3.43M | 69.39%-8.77M | 132.21%2.74M | -482.71%-5.03M | -76.50%-9.43M | 118.25%2.94M |
-Change in inventory | 13.08%-8.18M | 66.82%-706K | 10.75%-3.43M | 46.55%-1.88M | -2,803.75%-2.16M | -1.16%-9.41M | -584.74%-2.13M | 19.26%-3.84M | -356.09%-3.52M | 101.90%80K |
-Change in prepaid assets | -2,575.93%-10.12M | -1,383.91%-5.62M | -187.88%-1.62M | 482.82%1.9M | -120.51%-4.77M | -1,011.76%-378K | -692.19%-379K | 18.63%1.84M | 131.74%326K | -248.07%-2.17M |
-Change in payables and accrued expense | 135.27%3.03M | 84.80%-1.49M | 2,980.53%6.96M | -151.49%-3.08M | 112.74%639K | -165.07%-8.59M | -916.51%-9.79M | -97.38%226K | 5,393.58%5.99M | -254.13%-5.01M |
-Change in other current liabilities | 26.39%91K | -30.30%23K | -93.75%1K | 246.15%45K | 120.00%22K | 101.19%72K | 101.05%33K | 100.62%16K | 107.39%13K | 106.10%10K |
-Change in other working capital | -20.45%-8.44M | -22.84%-2.16M | -18.34%-2.1M | -19.47%-2.06M | -21.19%-2.12M | -13.81%-7.01M | 11.18%-1.76M | -26.55%-1.78M | -10.04%-1.72M | -44.71%-1.75M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 24.37%30.92M | 36.06%10.61M | 206.90%16.74M | -15.19%8.65M | -459.82%-5.08M | -59.89%24.86M | -56.54%7.8M | -80.42%5.45M | -41.68%10.2M | 208.54%1.41M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 28.13%-24.36M | 68.81%-3.32M | 42.52%-5.98M | -21.58%-7.5M | -13.34%-7.56M | -8.58%-33.9M | -103.86%-10.66M | 37.72%-10.4M | -42.35%-6.17M | -34.60%-6.67M |
Net PPE purchase and sale | 28.13%-24.36M | 68.81%-3.32M | 42.52%-5.98M | -21.58%-7.5M | -13.34%-7.56M | -8.58%-33.9M | -103.86%-10.66M | 37.72%-10.4M | -42.35%-6.17M | -34.60%-6.67M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 28.13%-24.36M | 68.81%-3.32M | 42.52%-5.98M | -21.58%-7.5M | -13.34%-7.56M | -8.58%-33.9M | -103.86%-10.66M | 37.72%-10.4M | -42.35%-6.17M | -34.60%-6.67M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -150.34%-5.51M | 5.23%-1.78M | -5,630.77%-1.44M | -353.98%-1.05M | -61.57%-1.24M | -112.26%-2.2M | -104.47%-1.88M | -97.95%26K | 152.01%415K | -29.44%-765K |
Net issuance payments of debt | -71.69%-5.17M | 5.17%-1.78M | ---1.44M | -78.95%-1.02M | -65.14%-938K | -49.60%-3.01M | -87.50%-1.88M | --0 | 18.45%-570K | 15.85%-568K |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | -5.82%2.07M | --0 | -96.92%28K | 692.31%1.75M | -70.43%291K |
Net other financing activities | 73.57%-332K | --1K | 50.00%-1K | 95.56%-34K | 38.93%-298K | -2.95%-1.26M | --0 | ---2K | -139.38%-766K | 45.78%-488K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -150.34%-5.51M | 5.23%-1.78M | -5,630.77%-1.44M | -353.98%-1.05M | -61.57%-1.24M | -112.26%-2.2M | -104.47%-1.88M | -97.95%26K | 152.01%415K | -29.44%-765K |
Net cash flow | ||||||||||
Beginning cash position | -9.81%103.29M | -8.51%98.83M | -20.75%89.51M | -17.59%89.42M | -9.81%103.29M | 35.05%114.53M | 5.16%108.02M | 25.07%112.94M | 39.18%108.5M | 35.05%114.53M |
Current changes in cash | 109.33%1.05M | 216.53%5.51M | 289.25%9.32M | -97.91%93K | -130.25%-13.88M | -137.81%-11.24M | -140.08%-4.73M | -139.65%-4.92M | -64.03%4.44M | 12.00%-6.03M |
End cash Position | 1.01%104.34M | 1.01%104.34M | -8.51%98.83M | -20.75%89.51M | -17.59%89.42M | -9.81%103.29M | -9.81%103.29M | 5.16%108.02M | 25.07%112.94M | 39.18%108.5M |
Free cash flow | 172.50%6.55M | 355.22%7.29M | 317.34%10.76M | -71.52%1.15M | -140.24%-12.64M | -129.39%-9.04M | -122.45%-2.86M | -144.40%-4.95M | -69.37%4.03M | 15.92%-5.26M |
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