(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 | 28.87%61.89M | -105.81%-2.84M | -21.99%50.33M | 388.59%57.73M | 4.52%-43.33M | 102.06%48.02M | 267.58%48.9M | 13.86%64.51M | -279.30%-20M | 20.88%-45.38M |
Net income from continuing operations | 105.22%2.54M | -150.49%-17.25M | 100.92%456K | 104.21%9.55M | 209.53%9.78M | -196.77%-48.62M | 52.42%-6.89M | -495.23%-49.57M | 15.96%4.68M | 32.44%3.16M |
Operating gains losses | -98.17%8K | -99.74%1K | ---- | ---- | ---- | -89.74%438K | 19,000.00%382K | ---- | ---- | 393.33%148K |
Depreciation and amortization | 25.46%44.5M | -2.49%8.68M | 80.22%16.05M | 30.04%11.31M | -5.61%8.46M | -9.75%35.47M | -14.09%8.9M | 4.37%8.9M | 7.95%8.69M | -27.41%8.97M |
Deferred tax | -128.71%-172K | ---- | ---- | ---- | ---- | -82.82%599K | ---- | ---- | ---- | ---- |
Other non cash items | 77.92%-85K | -100.26%-757K | 1,567.27%807K | 69.03%-83K | -116.46%-52K | -265.24%-385K | -478.00%-378K | -27.91%-55K | -964.52%-268K | 117.93%316K |
Change In working capital | -208.01%-2.05M | -105.55%-2.43M | -45.83%30.16M | 195.56%34.21M | -3.55%-63.99M | 111.45%1.9M | 278.25%43.82M | 0.81%55.68M | -298.21%-35.8M | 16.93%-61.79M |
-Change in receivables | -491.18%-24.46M | 14.45%8.11M | -4.21%41.91M | -2.73%9.78M | -29.56%-84.25M | 63.05%-4.14M | -33.89%7.08M | 24.64%43.75M | -34.75%10.06M | 10.21%-65.03M |
-Change in inventory | 65.35%-16.04M | -814.11%-32.49M | 4.84%13.55M | 115.38%16.47M | 81.00%-13.57M | -3,708.50%-46.3M | -59.82%4.55M | 22.62%12.92M | -37.26%7.65M | -117.95%-71.42M |
-Change in payables and accrued expense | -24.95%38.45M | -27.20%24.04M | -736.30%-27.86M | 111.73%6.38M | -52.72%35.9M | 1,071.52%51.24M | 431.65%33.02M | -140.12%-3.33M | -54.68%-54.37M | 140.80%75.92M |
-Change in other current assets | -100.37%-4K | -150.54%-2.08M | 9.69%2.56M | 83.33%1.58M | -62.22%-2.07M | 179.20%1.09M | -67.20%-831K | 81.84%2.33M | 160.00%864K | -75.34%-1.27M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 28.87%61.89M | -105.81%-2.84M | -21.99%50.33M | 388.59%57.73M | 4.52%-43.33M | 102.06%48.02M | 267.58%48.9M | 13.86%64.51M | -279.30%-20M | 20.88%-45.38M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -207.18%-36.78M | -35.11%-2.94M | -17.28%-2.08M | 5.54%-2.22M | -420.32%-29.54M | 54.19%-11.97M | 67.11%-2.18M | -12.80%-1.77M | 75.61%-2.35M | 31.80%-5.68M |
Net PPE purchase and sale | 23.62%-9.15M | -35.11%-2.94M | -17.28%-2.08M | 5.54%-2.22M | 66.36%-1.91M | 54.19%-11.97M | 67.11%-2.18M | -12.80%-1.77M | 75.61%-2.35M | 31.80%-5.68M |
Net business purchase and sale | ---27.63M | --0 | --0 | --0 | ---27.63M | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -207.18%-36.78M | -35.11%-2.94M | -17.28%-2.08M | 5.54%-2.22M | -420.32%-29.54M | 54.19%-11.97M | 67.11%-2.18M | -12.80%-1.77M | 75.61%-2.35M | 31.80%-5.68M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 25.68%-10.19M | -2.51%-2.37M | 79.72%-2.25M | 89.27%-2.48M | -113.50%-3.09M | -128.37%-13.71M | -124.39%-2.31M | 41.35%-11.11M | -258.24%-23.16M | -47.04%22.86M |
Net issuance payments of debt | -0.01%-9.09M | 1.74%-2.26M | 69.16%-2.24M | 89.76%-2.36M | -109.58%-2.25M | -120.87%-9.09M | -123.20%-2.3M | 61.47%-7.25M | -252.20%-23M | -37.28%23.45M |
Net common stock issuance | --0 | --0 | ---- | ---- | ---- | ---3.86M | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -53.04%54K | --54K | --0 | --0 | --0 | -99.14%115K | --0 | --0 | -99.75%15K | -98.48%100K |
Net other financing activities | -31.31%-1.15M | -1,169.23%-165K | -600.00%-15K | 27.12%-129K | -22.09%-840K | 89.90%-875K | 98.95%-13K | 102.13%3K | 97.27%-177K | 14.21%-688K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 25.68%-10.19M | -2.51%-2.37M | 79.72%-2.25M | 89.27%-2.48M | -113.50%-3.09M | -128.37%-13.71M | -124.39%-2.31M | 41.35%-11.11M | -258.24%-23.16M | -47.04%22.86M |
Net cash flow | ||||||||||
Beginning cash position | 27.53%101.27M | 119.71%124.61M | 1,353.61%78.44M | -50.28%25.41M | 27.53%101.27M | 137.34%79.41M | -10.22%56.72M | -80.13%5.4M | 361.89%51.1M | 137.34%79.41M |
Current changes in cash | -33.22%14.92M | -118.35%-8.15M | -10.92%46M | 216.52%53.03M | -169.40%-75.96M | -51.39%22.34M | 174.92%44.41M | 42.82%51.63M | -381.55%-45.51M | -25.26%-28.2M |
Effect of exchange rate changes | 138.38%185K | -170.59%-96K | 157.69%180K | 99.50%-1K | 195.33%102K | -3,607.69%-482K | 74.36%136K | -118.18%-312K | -206.15%-199K | -191.45%-107K |
End cash Position | 14.92%116.37M | 14.92%116.37M | 119.71%124.61M | 1,353.61%78.44M | -50.28%25.41M | 27.53%101.27M | 27.53%101.27M | -10.22%56.72M | -80.13%5.4M | 361.89%51.1M |
Free cash flow | 46.30%52.74M | -112.38%-5.78M | -23.10%48.25M | 348.35%55.51M | 11.40%-45.24M | 580.49%36.05M | 606.91%46.72M | 24.52%62.74M | -1,994.24%-22.35M | 22.26%-51.06M |
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