(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 | 18.03%73.27M | 63.84%17.23M | 17.81%24.18M | -29.93%9.29M | 26.96%22.58M | 12.38%62.08M | -54.32%10.52M | 78.53%20.52M | -7.32%13.26M | 176.78%17.78M |
Net income from continuing operations | 116.64%17.22M | 106.07%6.99M | 101.32%7.95M | -114.98%-383K | -47.81%2.66M | -410.03%-103.46M | -1,066.12%-115.07M | -18.28%3.95M | -80.20%2.56M | 37.26%5.1M |
Operating gains losses | 381.42%3.41M | --0 | ---70K | ---- | ---- | ---1.21M | ---37K | ---- | ---- | ---- |
Depreciation and amortization | -4.81%37.53M | -1.37%9.32M | -3.88%9.33M | -5.45%9.5M | -8.25%9.39M | -2.63%39.43M | -7.93%9.44M | -3.93%9.71M | -0.26%10.04M | 1.72%10.23M |
Deferred tax | 19.40%-7.66M | 366.15%1.54M | -9.95%-3.59M | -2.83%-2.51M | 3.64%-3.1M | -2,902.06%-9.5M | -221.13%-579K | -485.48%-3.27M | -600.00%-2.44M | -4,556.52%-3.21M |
Other non cash items | 3,354.29%1.21M | 850.00%228K | 1,042.86%198K | 1,253.19%542K | 205.06%241K | 100.28%35K | 100.55%24K | 96.36%-21K | 99.38%-47K | -37.30%79K |
Change In working capital | 447.63%5.58M | 8.49%-5.02M | 10.18%5.92M | -87.04%-5.01M | 712.32%9.69M | 93.74%-1.6M | -574.91%-5.49M | 173.72%5.37M | 58.72%-2.68M | 109.16%1.19M |
-Change in receivables | 533.75%4.55M | 33.11%2.92M | -179.68%-3M | 134.66%1.8M | 256.46%2.83M | 94.98%-1.05M | -53.69%2.19M | 121.64%3.76M | 59.32%-5.19M | 87.57%-1.81M |
-Change in inventory | 136.13%112K | -79.89%262K | 135.88%401K | 108.12%90K | 5.04%-641K | 87.03%-310K | 139.01%1.3M | 121.88%170K | -236.79%-1.11M | -173.61%-675K |
-Change in prepaid assets | 301.97%4.2M | 106.55%76K | 89.39%-66K | 293.82%2.73M | 31.89%1.46M | -3,351.56%-2.08M | -22.86%-1.16M | 22.35%-622K | -58.92%-1.41M | -58.83%1.11M |
-Change in payables and accrued expense | -279.14%-3.29M | -5.82%-8.28M | 315.60%8.58M | -291.52%-9.63M | 135.05%6.04M | 175.59%1.84M | -1,421.79%-7.82M | 133.41%2.06M | -18.38%5.03M | 235.51%2.57M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 18.03%73.27M | 63.84%17.23M | 17.81%24.18M | -29.93%9.29M | 26.96%22.58M | 12.38%62.08M | -54.32%10.52M | 78.53%20.52M | -7.32%13.26M | 176.78%17.78M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 89.44%-4.55M | -5,383.88%-14.43M | 130.06%2.06M | 132.12%3.43M | 116.97%4.38M | 54.48%-43.09M | -92.54%273K | -201.36%-6.85M | 28.55%-10.68M | 71.34%-25.84M |
Net PPE purchase and sale | -55.97%-27.42M | -313.91%-18.18M | 57.58%-3.04M | 0.07%-2.96M | -5.80%-3.25M | 48.62%-17.58M | 29.78%-4.39M | -77.73%-7.16M | 82.97%-2.96M | 53.12%-3.07M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 193.54%23.87M | 1.84%4.75M | 1,554.22%5.1M | 182.77%6.39M | 133.51%7.63M | -138.10%-25.51M | -52.96%4.66M | -97.14%308K | -461.09%-7.72M | -151.60%-22.77M |
Net other investing changes | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 89.44%-4.55M | -5,383.88%-14.43M | 130.06%2.06M | 132.12%3.43M | 116.97%4.38M | 54.48%-43.09M | -92.54%273K | -201.36%-6.85M | 28.55%-10.68M | 71.34%-25.84M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -49.91%-41.86M | 79.37%-3.12M | -13.76%-9.07M | -91.09%-8.06M | -3,494.34%-21.6M | -25.79%-27.92M | -80.56%-15.13M | 33.35%-7.97M | -195.31%-4.22M | -40.75%-601K |
Net issuance payments of debt | 42.37%-306K | 36.84%-72K | 48.92%-71K | 41.73%-81K | 41.01%-82K | 3.80%-531K | 17.99%-114K | -0.72%-139K | -0.72%-139K | -1.46%-139K |
Net common stock issuance | -51.70%-41.55M | 91.63%-1.06M | -14.87%-9M | -56.11%-9.97M | -4,498.29%-21.52M | -26.56%-27.39M | -188.88%-12.7M | 33.75%-7.84M | -86.45%-6.39M | 76.53%-468K |
Proceeds from stock option exercised by employees | ---- | ---- | --0 | -13.84%1.99M | --0 | ---- | ---- | --0 | 8.01%2.31M | -99.65%6K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -49.91%-41.86M | 79.37%-3.12M | -13.76%-9.07M | -91.09%-8.06M | -3,494.34%-21.6M | -25.79%-27.92M | -80.56%-15.13M | 33.35%-7.97M | -195.31%-4.22M | -40.75%-601K |
Net cash flow | ||||||||||
Beginning cash position | -14.21%56.56M | 40.66%83.5M | 21.64%66.49M | 8.41%62.05M | -14.21%56.56M | -48.33%65.93M | 24.18%59.36M | 30.44%54.67M | 30.76%57.24M | -48.33%65.93M |
Current changes in cash | 400.66%26.86M | 92.67%-318K | 201.12%17.17M | 383.21%4.66M | 161.93%5.36M | 85.50%-8.94M | -123.71%-4.34M | -9.35%5.7M | 20.73%-1.64M | 89.72%-8.65M |
Effect of exchange rate changes | 184.40%368K | -60.16%612K | 83.70%-164K | 76.96%-214K | 462.16%134K | -707.41%-436K | 987.86%1.54M | -154.04%-1.01M | -544.50%-929K | -112.09%-37K |
End cash Position | 48.15%83.79M | 48.15%83.79M | 40.66%83.5M | 21.64%66.49M | 8.41%62.05M | -14.21%56.56M | -14.21%56.56M | 24.18%59.36M | 30.44%54.67M | 30.76%57.24M |
Free cash flow | 11.80%45.16M | -118.18%-953K | 107.82%21.07M | -42.69%5.9M | 30.06%19.14M | 92.05%40.39M | -68.72%5.24M | 35.76%10.14M | 434.39%10.3M | 12,260.33%14.71M |
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