(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 | 6.45%154.65M | 13.20%47.58M | 4.18%44.44M | 45.94%43.5M | -37.85%19.13M | 15.56%145.27M | 81.08%42.04M | -29.25%42.65M | -1.09%29.81M | 154.76%30.78M |
Net income from continuing operations | 163.72%41.96M | 346.19%24.87M | 1,666.81%10.86M | 29.62%25.76M | -386.12%-19.54M | -62.10%15.91M | -96.92%-10.1M | -103.92%-693K | 4.17%19.88M | -34.15%6.83M |
Operating gains losses | --16.93M | --0 | ---11K | -87.59%34K | 62,503.70%16.9M | ---- | ---- | ---- | -88.80%274K | -81.25%27K |
Depreciation and amortization | -17.41%75.57M | -39.21%18.49M | -8.74%18.43M | -8.68%19.05M | -2.15%19.6M | 220.52%91.5M | 132.64%30.41M | 252.50%20.2M | 326.06%20.86M | 312.97%20.03M |
Deferred tax | 296.54%15.62M | 160.89%6.6M | 600.00%4.91M | 428.74%11.44M | -25,417.24%-7.34M | -173.08%-7.95M | -420.90%-10.84M | -86.85%702K | -63.12%2.16M | -98.34%29K |
Other non cash items | 111.19%2.46M | 121.19%854K | 534.08%5.92M | 10.97%-17.54M | 1,525.31%13.23M | -205.97%-21.98M | -143.19%-4.03M | -82.56%933K | -2,338.64%-19.7M | -84.29%814K |
Change In working capital | -178.57%-45.78M | -608.93%-15.65M | -846.02%-8.2M | -19.06%-6.21M | -93.04%-15.72M | 12.00%-16.43M | -835.17%-2.21M | -105.64%-867K | 61.36%-5.22M | 59.93%-8.14M |
-Change in receivables | -244.35%-7.16M | -74.56%-8.6M | 189.73%2.12M | -688.68%-5.88M | 23.18%5.19M | 80.07%-2.08M | 63.52%-4.93M | -112.87%-2.37M | 106.33%998K | 812.34%4.22M |
-Change in inventory | -433.47%-8.29M | -1,165.71%-7.83M | -215.86%-4.39M | -72.45%847K | 160.37%3.09M | 155.65%2.49M | 138.54%735K | 294.81%3.79M | 567.17%3.07M | -11,988.37%-5.11M |
-Change in prepaid assets | -257.13%-9.64M | -24.50%-2.65M | -198.20%-2.62M | -337.88%-2.44M | 54.79%-1.93M | -336.34%-2.7M | -1,006.81%-2.13M | 43.98%2.67M | 185.73%1.03M | -1,777.17%-4.26M |
-Change in payables and accrued expense | -55.49%-21.12M | -42.48%3.05M | 39.60%-3.08M | 113.09%1.4M | -635.99%-22.49M | -182.37%-13.59M | -59.43%5.29M | -171.95%-5.1M | -415.97%-10.72M | 84.23%-3.06M |
-Change in other current liabilities | 178.06%434K | 133.42%394K | -265.28%-238K | -134.96%-143K | 501.43%421K | -434.62%-556K | -162.32%-1.18M | 113.95%144K | -44.50%409K | 104.12%70K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 6.45%154.65M | 13.20%47.58M | 4.18%44.44M | 45.94%43.5M | -37.85%19.13M | 15.56%145.27M | 81.08%42.04M | -29.25%42.65M | -1.09%29.81M | 154.76%30.78M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 134.43%77.54M | -25.16%8.37M | 90.86%-4.34M | -61.77%7.33M | 131.82%66.18M | -983.14%-225.19M | -83.28%11.19M | -35.46%-47.52M | 531.75%19.16M | -273.70%-208.02M |
Net PPE purchase and sale | 49.59%-15.16M | 67.26%-1.8M | 34.49%-3.39M | 70.99%-3.4M | 14.38%-6.57M | 34.43%-30.08M | 40.08%-5.49M | 60.38%-5.18M | -11.22%-11.74M | 41.34%-7.67M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 156.83%92.7M | -39.02%10.17M | 97.76%-948K | -65.27%10.73M | 143.21%72.75M | -136.32%-163.11M | -96.66%16.68M | -92.42%-42.34M | 149.89%30.9M | -306.93%-168.35M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | -700.00%-32M | --0 | --0 | --0 | ---32M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 134.43%77.54M | -25.16%8.37M | 90.86%-4.34M | -61.77%7.33M | 131.82%66.18M | -983.14%-225.19M | -83.28%11.19M | -35.46%-47.52M | 531.75%19.16M | -273.70%-208.02M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 54.42%-183.03M | 96.96%-1.78M | -257.39%-27.79M | 100.29%440K | 15.24%-153.91M | -205.47%-401.53M | -116.19%-58.51M | -354.75%-7.78M | -2,700.83%-153.66M | -1,858.69%-181.59M |
Net issuance payments of debt | 57.74%-180.76M | 95.26%-2.81M | -196.66%-27.81M | 98.31%-2.81M | 23.51%-147.33M | -217.58%-427.69M | -116.32%-59.38M | ---9.38M | ---166.34M | ---192.61M |
Proceeds from stock option exercised by employees | -82.63%4.75M | -44.14%1.14M | -98.44%25K | -74.34%3.25M | -96.98%333K | 2.57%27.34M | -66.20%2.04M | -47.58%1.6M | 74.97%12.68M | 6.77%11.02M |
Net other financing activities | -497.36%-7.02M | ---106K | --0 | --0 | ---6.91M | 87.90%-1.18M | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 54.42%-183.03M | 96.96%-1.78M | -257.39%-27.79M | 100.29%440K | 15.24%-153.91M | -205.47%-401.53M | -116.19%-58.51M | -354.75%-7.78M | -2,700.83%-153.66M | -1,858.69%-181.59M |
Net cash flow | ||||||||||
Beginning cash position | -82.22%104.14M | -9.42%99.12M | -28.88%86.81M | -84.32%35.55M | -82.22%104.14M | 485.83%585.58M | -18.36%109.42M | 15.40%122.06M | 239.96%226.75M | 485.83%585.58M |
Current changes in cash | 110.21%49.16M | 1,125.15%54.18M | 197.40%12.31M | 148.97%51.27M | 80.88%-68.59M | -199.14%-481.44M | -101.17%-5.29M | -144.71%-12.64M | -367.92%-104.69M | -978.92%-358.83M |
End cash Position | 47.21%153.3M | 47.21%153.3M | -9.42%99.12M | -28.88%86.81M | -84.32%35.55M | -82.22%104.14M | -82.22%104.14M | -18.36%109.42M | 15.40%122.06M | 239.96%226.75M |
Free cash flow | 21.09%139.49M | 25.29%45.79M | 9.53%41.04M | 121.87%40.1M | -45.64%12.56M | 44.27%115.2M | 160.13%36.55M | -20.63%37.47M | -7.72%18.07M | 2,429.54%23.11M |
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