(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 | 274.87%97.33M | 2,612.12%36.26M | 338.93%30.84M | 143.21%17.1M | 390.85%13.13M | -685.78%-55.66M | 114.42%1.34M | -135.42%-12.91M | -1,095.62%-39.58M | 68.58%-4.51M |
Net income from continuing operations | 4,643.16%90.95M | 1,298.45%54.22M | 505.72%9.21M | 614.24%18.96M | 10,737.97%8.56M | -176.32%-2M | 115.74%3.88M | -128.28%-2.27M | -144.43%-3.69M | -99.28%79K |
Depreciation and amortization | 12.07%27.26M | 9.28%7.04M | 11.37%6.93M | 13.17%6.71M | 14.83%6.58M | 48.23%24.32M | 11.96%6.44M | 71.35%6.23M | 66.97%5.93M | 64.97%5.73M |
Deferred tax | -1,407.34%-19.06M | -1,313.52%-19.03M | -56.45%2.42M | -191.45%-1.5M | 78.23%-953K | 110.35%1.46M | 90.97%-1.35M | 414.88%5.55M | 21.53%1.64M | -457.97%-4.38M |
Other non cash items | 1,513.27%20.55M | -172.15%-285K | 959.64%17.25M | 10,345.45%3.45M | 117.90%140K | -52.67%1.27M | 117.90%395K | -54.65%1.63M | -92.20%33K | -188.26%-782K |
Change In working capital | 34.93%-79.08M | 10.28%-17.42M | 32.91%-22.96M | 55.43%-23.73M | -2.22%-14.97M | -82.18%-121.54M | -25.67%-19.42M | -332.83%-34.22M | -92.30%-53.25M | 61.72%-14.65M |
-Change in receivables | 99.62%-266K | 150.74%6.34M | 159.25%1.81M | 89.29%-4.88M | 59.36%-3.54M | -227.29%-69.86M | 13.08%-12.5M | -119.19%-3.06M | -357.95%-45.59M | 32.70%-8.71M |
-Change in inventory | 9.27%-67.71M | -72.52%-21.24M | 21.16%-20.71M | 37.76%-15.12M | 9.55%-10.64M | -44.76%-74.63M | -114.45%-12.31M | -515.27%-26.27M | -144.46%-24.29M | 62.78%-11.76M |
-Change in prepaid assets | -1,428.62%-18.91M | -1,295.70%-8.62M | -973.90%-4.39M | -241.36%-1.91M | -4.86%-3.99M | 90.51%-1.24M | 112.15%721K | 140.06%502K | 156.68%1.35M | -9.99%-3.81M |
-Change in payables and accrued expense | -69.42%7.32M | 20.18%5.62M | 106.03%327K | -112.16%-1.83M | -66.75%3.21M | 54.26%23.93M | -32.26%4.67M | -226.71%-5.43M | 377.41%15.04M | -1.19%9.64M |
-Change in other working capital | 83.65%483K | ---- | ---- | ---- | ---- | -92.91%263K | --0 | --33K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 274.87%97.33M | 2,612.12%36.26M | 338.93%30.84M | 143.21%17.1M | 390.85%13.13M | -685.78%-55.66M | 114.42%1.34M | -135.42%-12.91M | -1,095.62%-39.58M | 68.58%-4.51M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -129.34%-16.08M | 181.25%24.28M | -553.67%-44.4M | -132.29%-6.67M | -31.82%10.71M | 352.08%54.79M | 744.73%8.63M | 119.64%9.79M | -21.58%20.66M | 408.45%15.71M |
Net PPE purchase and sale | 21.17%-15.21M | -2.33%-3.65M | 47.51%-3.33M | 2.01%-4.34M | 21.44%-3.89M | 8.89%-19.3M | 55.98%-3.56M | -9.41%-6.35M | -34.48%-4.43M | -24.20%-4.96M |
Net business purchase and sale | ---988K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | -99.16%625K | 128.99%27.93M | -348.39%-40.08M | -107.29%-1.83M | -29.34%14.61M | 2,510.15%74.09M | 198.60%12.2M | 136.64%16.13M | -15.35%25.09M | 185.82%20.67M |
Net other investing changes | ---500K | --988K | ---988K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -129.34%-16.08M | 181.25%24.28M | -553.67%-44.4M | -132.29%-6.67M | -31.82%10.71M | 352.08%54.79M | 744.73%8.63M | 119.64%9.79M | -21.58%20.66M | 408.45%15.71M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 39.42%16.2M | 3.24%5.92M | 135.16%212K | -4.79%8.69M | 152.10%1.38M | 1,290.19%11.62M | 93.68%5.74M | 77.53%-603K | 187.77%9.13M | -1.03%-2.64M |
Net issuance payments of debt | -13.14%-1.98M | -16.15%-525K | -13.15%-499K | -11.55%-483K | -11.53%-474K | -20.68%-1.75M | -14.43%-452K | -21.15%-441K | -21.97%-433K | -26.11%-425K |
Proceeds from stock option exercised by employees | -5.28%20.41M | 1.51%7.37M | -51.65%834K | -12.78%10M | 100.45%2.21M | 17.33%21.55M | -17.71%7.26M | 42.21%1.73M | 49.54%11.46M | 65.47%1.1M |
Net other financing activities | 72.75%-2.23M | 13.87%-925K | 93.48%-123K | 56.74%-822K | 89.18%-359K | 49.14%-8.18M | 80.36%-1.07M | 46.59%-1.89M | 54.08%-1.9M | -12.74%-3.32M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 39.42%16.2M | 3.24%5.92M | 135.16%212K | -4.79%8.69M | 152.10%1.38M | 1,290.19%11.62M | 93.68%5.74M | 77.53%-603K | 187.77%9.13M | -1.03%-2.64M |
Net cash flow | ||||||||||
Beginning cash position | 17.65%69.86M | 83.72%100.76M | 96.05%114.17M | 38.91%94.69M | 17.65%69.86M | -14.77%59.38M | -17.27%54.84M | -29.22%58.23M | 22.52%68.16M | -14.77%59.38M |
Current changes in cash | 806.52%97.46M | 323.19%66.46M | -258.02%-13.34M | 295.44%19.12M | 194.72%25.22M | 194.33%10.75M | 305.35%15.71M | 76.81%-3.73M | -137.33%-9.78M | 161.59%8.56M |
Effect of exchange rate changes | 161.76%168K | 138.64%267K | -120.83%-70K | 346.21%357K | -269.30%-386K | -124.59%-272K | -193.76%-691K | 330.77%336K | -133.18%-145K | 256.16%228K |
End cash Position | 139.75%167.49M | 139.75%167.49M | 83.72%100.76M | 96.05%114.17M | 38.91%94.69M | 17.65%69.86M | 17.65%69.86M | -17.27%54.84M | -29.22%58.23M | 22.52%68.16M |
Free cash flow | 209.55%82.12M | 1,565.89%32.62M | 242.87%27.51M | 128.99%12.76M | 197.51%9.24M | -541.88%-74.96M | 87.18%-2.23M | -162.83%-19.26M | -566.25%-44.01M | 48.41%-9.47M |
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