(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 | 103.89%1.23M | 425.00%15.69M | 71.04%-3.26M | 168.73%2.84M | -22.73%-14.05M | 15.26%-31.66M | -59.18%-4.83M | 21.04%-11.25M | 45.25%-4.14M | 8.61%-11.45M |
Net income from continuing operations | 79.13%-27.26M | 68.25%-8.22M | 39.32%-6.33M | 92.91%-5.47M | 58.03%-7.26M | -112.26%-130.62M | -88.74%-25.88M | 57.02%-10.42M | -384.42%-77.03M | -125.35%-17.29M |
Operating gains losses | 109.90%1.77M | 61.40%-709K | 154.59%464K | 95.28%-773K | 124.88%2.78M | -578.66%-17.84M | -694.50%-1.84M | ---850K | ---16.39M | --1.24M |
Depreciation and amortization | -5.00%10.72M | 12.28%2.75M | 62.56%2.89M | -23.05%2.62M | -32.59%2.47M | 6.65%11.29M | -20.29%2.45M | -32.19%1.78M | 29.95%3.4M | 61.07%3.66M |
Deferred tax | 88.77%-925K | 106.83%87K | 68.21%-679K | 89.58%-202K | 95.47%-131K | 27.77%-8.24M | 61.71%-1.27M | 61.87%-2.14M | -33.72%-1.94M | -181.58%-2.89M |
Other non cash items | -35.30%1.48M | -107.51%-80K | 25.83%950K | -76.92%63K | 186.32%544K | -77.25%2.28M | 752.00%1.07M | 153.85%755K | -97.57%273K | 222.03%190K |
Change In working capital | 67.24%6.8M | 724.46%19.52M | -4.12%-3M | -12.11%4.7M | -1,793.69%-14.41M | 142.69%4.06M | -62.43%2.37M | 48.35%-2.89M | 231.03%5.34M | 87.64%-761K |
-Change in receivables | -88.65%-11M | -319.48%-4.03M | 165.53%3.55M | -323.42%-4.49M | -309.02%-6.03M | 50.63%-5.83M | 86.35%-960K | -355.79%-5.41M | 143.46%2.01M | 80.91%-1.47M |
-Change in inventory | 95.50%-44K | -53.91%177K | -13.93%-409K | 125.53%170K | 105.34%18K | -401.54%-978K | 884.62%384K | -176.15%-359K | -692.86%-666K | -1,585.00%-337K |
-Change in prepaid assets | -72.90%229K | -151.31%-962K | 107.68%179K | -76.33%368K | 352.55%644K | 125.25%845K | 219.97%1.88M | -379.42%-2.33M | 217.71%1.56M | 88.00%-255K |
-Change in payables and accrued expense | -383,600.00%-3.84M | 84.13%-1.08M | -67.67%1.06M | -2.14%365K | -233.21%-4.18M | -100.01%-1K | -172.31%-6.79M | 159.18%3.28M | -47.54%373K | -39.65%3.14M |
-Change in other current liabilities | -173.01%-1.29M | -104.98%-65K | -292.55%-620K | -449.70%-584K | 54.29%-16K | 212.06%1.76M | 477.88%1.31M | -81.61%322K | 351.35%167K | 97.59%-35K |
-Change in other working capital | 174.92%22.74M | 288.50%25.47M | -519.03%-6.76M | 366.30%8.87M | -168.96%-4.84M | 283.90%8.27M | 112.37%6.56M | 148.95%1.61M | 144.80%1.9M | -4,088.37%-1.8M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 103.89%1.23M | 425.00%15.69M | 71.04%-3.26M | 168.73%2.84M | -22.73%-14.05M | 15.26%-31.66M | -59.18%-4.83M | 21.04%-11.25M | 45.25%-4.14M | 8.61%-11.45M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 77.72%-8.33M | 90.83%-3.11M | -96.17%-2.67M | -65.16%-1.75M | 21.20%-799K | 3.01%-37.38M | -1,285.15%-33.95M | -50.17%-1.36M | 3.55%-1.06M | 97.03%-1.01M |
Net PPE purchase and sale | -54.99%-5.62M | -151.62%-2.1M | -45.36%-1.3M | -42.74%-1.44M | 11.77%-787K | -73.16%-3.63M | -227.95%-833K | -73.45%-895K | -34.49%-1.01M | -54.86%-892K |
Net intangibles purchase and sale | -414.64%-2.71M | -1,000.00%-1.02M | -194.18%-1.37M | -490.57%-313K | 90.16%-12K | 31.06%-526K | 130.21%113K | -19.28%-464K | ---53K | ---122K |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | 18.07%-33.23M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 77.72%-8.33M | 90.83%-3.11M | -96.17%-2.67M | -65.16%-1.75M | 21.20%-799K | 3.01%-37.38M | -1,285.15%-33.95M | -50.17%-1.36M | 3.55%-1.06M | 97.03%-1.01M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -88.17%9.06M | -88.67%6.77M | -34.72%5.73M | -111.77%-1.2M | -6.17%-2.24M | 3.17%76.56M | 4,595.86%59.71M | -74.79%8.78M | 5,067.80%10.18M | -105.15%-2.11M |
Net issuance payments of debt | 1,045.72%9.62M | 137.56%6.09M | -21.42%5.89M | -113.26%-1.2M | 12.42%-1.17M | -554.02%-1.02M | -1,121.69%-16.22M | 119.12%7.5M | 4,554.68%9.04M | -103.26%-1.34M |
Net common stock issuance | -58.02%1.24M | --1.16M | -95.16%84K | ---- | ---- | --2.96M | --0 | --1.73M | ---- | ---- |
Net preferred stock issuance | --0 | ---- | ---- | ---- | ---- | --81.25M | ---- | ---- | ---- | ---- |
Net other financing activities | 72.86%-1.8M | 90.89%-485K | 45.73%-248K | --0 | -38.44%-1.07M | -108.96%-6.63M | ---5.32M | -100.62%-457K | -3,950.00%-81K | -1,183.33%-770K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -88.17%9.06M | -88.67%6.77M | -34.72%5.73M | -111.77%-1.2M | -6.17%-2.24M | 3.17%76.56M | 4,595.86%59.71M | -74.79%8.78M | 5,067.80%10.18M | -105.15%-2.11M |
Net cash flow | ||||||||||
Beginning cash position | 37.97%28.32M | 54.44%10.86M | 3.24%11.23M | 89.85%11.27M | 37.97%28.32M | -7.03%20.52M | -74.21%7.03M | 47.21%10.88M | -63.40%5.94M | -7.03%20.52M |
Current changes in cash | -73.89%1.96M | -7.56%19.34M | 94.98%-192K | -102.09%-104K | -17.28%-17.08M | 545.29%7.52M | 407.21%20.93M | -119.44%-3.83M | 156.28%4.99M | -155.88%-14.57M |
Effect of exchange rate changes | -100.74%-2K | -79.05%75K | -718.18%-180K | 234.78%62K | 327.78%41K | 100.00%272K | 364.94%358K | -111.52%-22K | -276.92%-46K | 88.61%-18K |
End cash Position | 6.93%30.28M | 6.93%30.28M | 54.44%10.86M | 3.24%11.23M | 89.85%11.27M | 37.97%28.32M | 37.97%28.32M | -74.21%7.03M | 47.21%10.88M | -63.40%5.94M |
Free cash flow | 80.18%-7.1M | 326.71%12.58M | 53.01%-5.92M | 121.07%1.1M | -19.16%-14.85M | 10.96%-35.81M | -51.54%-5.55M | 16.79%-12.6M | 37.43%-5.2M | 4.89%-12.46M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data