(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 | 60.36%-17.08M | 114.89%1.41M | -186.08%-5.69M | 138.04%3.95M | 20.99%-16.75M | 18.97%-43.07M | 0.48%-9.49M | 81.16%-1.99M | 64.92%-10.39M | -517.30%-21.2M |
Net income from continuing operations | -0.62%-69.75M | -38.19%-18.63M | 27.29%-15.52M | -4.53%-19.7M | -1.63%-15.91M | 8.55%-69.32M | 47.42%-13.48M | 33.17%-21.34M | -89.31%-18.85M | -89.22%-15.65M |
Operating gains losses | --635K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 5.31%27.48M | 8.21%7M | -1.52%6.67M | 6.58%6.88M | 8.33%6.93M | 21.82%26.1M | 1.86%6.47M | 9.18%6.77M | 6.55%6.46M | 127.76%6.4M |
Deferred tax | 152.82%197K | ---- | ---- | ---- | ---- | 96.42%-373K | ---- | ---- | ---- | ---- |
Other non cash items | -269.58%-8.88M | 23.48%-2.98M | 7.34%541K | -457.37%-1.77M | -1,062.55%-4.68M | -127.54%-2.4M | -205.37%-3.89M | -76.20%504K | -71.50%495K | -58.81%486K |
Change In working capital | 254.20%20.15M | 944.62%12.25M | -96.60%269K | 629.01%14.37M | 60.00%-6.73M | 47.74%-13.07M | 14.00%-1.45M | 484.14%7.92M | 86.79%-2.72M | -2,300.14%-16.83M |
-Change in receivables | 63.03%-4.16M | 158.83%3.19M | -165.96%-3.65M | 151.51%3.34M | -44.49%-7.03M | -713.54%-11.24M | -299.19%-5.42M | 242.85%5.54M | -332.02%-6.49M | -214.08%-4.87M |
-Change in inventory | 676.59%16.01M | -63.98%1.41M | 118.03%3.81M | 375.37%5.75M | 179.69%5.05M | 79.50%-2.78M | 433.42%3.9M | 148.37%1.75M | 57.54%-2.09M | -64.62%-6.34M |
-Change in payables and accrued expense | 9.08%12.84M | 125.20%9.32M | -45.11%2.65M | -51.44%3.17M | 38.18%-2.3M | 908.87%11.77M | 475.66%4.14M | 838.52%4.82M | 213.29%6.53M | -221.08%-3.72M |
-Change in other current assets | 52.47%-1.95M | 42.58%-553K | 31.42%-1.52M | -17.35%1.88M | 45.03%-1.76M | 48.69%-4.1M | -140.93%-963K | -199.55%-2.22M | 126.32%2.28M | 18.36%-3.2M |
-Change in other current liabilities | 52.53%-412K | -23.50%-226K | 429.67%300K | 42.34%-143K | 0.87%-343K | 59.33%-868K | 90.48%-183K | -148.40%-91K | -1,871.43%-248K | 16.22%-346K |
-Change in other working capital | 62.76%-2.18M | 69.70%-887K | 29.98%-1.32M | 113.66%368K | -120.78%-343K | -242.16%-5.85M | -850.32%-2.93M | -175.27%-1.88M | 33.38%-2.69M | 1,054.55%1.65M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 60.36%-17.08M | 114.89%1.41M | -186.08%-5.69M | 138.04%3.95M | 20.99%-16.75M | 18.97%-43.07M | 0.48%-9.49M | 81.16%-1.99M | 64.92%-10.39M | -517.30%-21.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 88.34%-7.78M | -25.43%-2.97M | 102.28%1.35M | -131.11%-4.4M | 42.25%-1.77M | 82.58%-66.71M | -22.01%-2.37M | -9,249.46%-59.38M | 99.50%-1.9M | -83.34%-3.06M |
Capital expenditure reported | -42.50%-10.86M | -18.45%-2.48M | -77.25%-3.16M | -106.31%-3.93M | 29.44%-1.3M | 8.01%-7.62M | -10.81%-2.09M | 9.23%-1.78M | 31.27%-1.9M | -10.72%-1.85M |
Net business purchase and sale | 89.89%-1.9M | ---1.9M | --0 | --0 | --0 | 94.98%-18.8M | --0 | -773.75%-17.59M | --0 | ---1.21M |
Net investment purchase and sale | 112.37%4.98M | 612.36%1.41M | 111.27%4.51M | ---472K | ---463K | ---40.29M | ---275K | ---40.02M | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 88.34%-7.78M | -25.43%-2.97M | 102.28%1.35M | -131.11%-4.4M | 42.25%-1.77M | 82.58%-66.71M | -22.01%-2.37M | -9,249.46%-59.38M | 99.50%-1.9M | -83.34%-3.06M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 37.05%-1.62M | 135.89%215K | 442.11%650K | 85.01%-55K | -71.93%-2.43M | -100.58%-2.57M | 10.86%-599K | -100.15%-190K | -100.11%-367K | 33.32%-1.41M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | -100.28%-705K | -5.88%-180K | -100.22%-177K | -100.10%-175K | -6.13%-173K |
Net common stock issuance | 14.71%-2.69M | 113.27%58K | 77.19%-60K | 48.36%-205K | -20.82%-2.48M | -101.50%-3.15M | 47.85%-437K | -100.48%-263K | -100.25%-397K | 13.17%-2.05M |
Proceeds from stock option exercised by employees | -16.87%1.07M | 772.22%157K | 184.00%710K | -26.83%150K | -93.60%52K | 11.25%1.29M | -94.66%18K | 23.76%250K | -1.44%205K | 98.78%813K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 37.05%-1.62M | 135.89%215K | 442.11%650K | 85.01%-55K | -71.93%-2.43M | -100.58%-2.57M | 10.86%-599K | -100.15%-190K | -100.11%-367K | 33.32%-1.41M |
Net cash flow | ||||||||||
Beginning cash position | -58.85%77.53M | -42.02%51.89M | -64.68%53.19M | -65.64%56.08M | -58.85%77.53M | 4.28%188.42M | -55.31%89.5M | 76.72%150.6M | -5.73%163.21M | 4.28%188.42M |
Current changes in cash | 76.44%-26.47M | 89.23%-1.34M | 94.01%-3.69M | 96.05%-500K | 18.42%-20.94M | -1,605.99%-112.35M | -2.54%-12.46M | -153.52%-61.56M | 85.64%-12.66M | -255.58%-25.67M |
Effect of exchange rate changes | -341.07%-3.52M | -720.16%-3.01M | 416.81%2.4M | -4,533.33%-2.39M | -212.04%-512K | 435.16%1.46M | 76.73%486K | 759.26%464K | -81.31%54K | 232.46%457K |
End cash Position | -38.69%47.54M | -38.69%47.54M | -42.02%51.89M | -64.68%53.19M | -65.64%56.08M | -58.85%77.53M | -58.85%77.53M | -55.31%89.5M | 76.72%150.6M | -5.73%163.21M |
Free cash flow | 44.89%-27.94M | 90.81%-1.07M | -134.69%-8.85M | 100.22%27K | 21.67%-18.05M | 17.50%-50.69M | -1.38%-11.58M | 69.89%-3.77M | 62.05%-12.29M | -351.62%-23.05M |
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