(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 | 22.56%-16.96M | 13.15%-2.46M | 47.28%-2.78M | -3.74%-6.66M | 31.40%-5.06M | -42.45%-21.9M | 17.43%-2.83M | 32.40%-5.27M | -193.51%-6.42M | -276.24%-7.38M |
Net income from continuing operations | 75.36%-11.39M | 89.69%-1.7M | 71.00%-3.53M | 63.01%-3.49M | 67.20%-2.66M | 26.81%-46.21M | 55.09%-16.47M | 31.15%-12.19M | -142.03%-9.44M | -66.50%-8.12M |
Operating gains losses | -839.32%-3.91M | -119.18%-28K | -20,700.00%-412K | ---506K | ---2.97M | -89.15%529K | --146K | -99.93%2K | ---- | ---- |
Depreciation and amortization | -92.85%154K | -98.64%7K | -90.79%50K | -91.01%49K | -91.27%48K | 9.23%2.15M | -7.21%515K | -0.91%543K | 21.11%545K | 31.58%550K |
Deferred tax | 106.62%28K | 149.09%27K | 100.54%2K | --0 | ---1K | -70.56%-423K | 77.82%-55K | ---368K | --0 | --0 |
Other non cash items | 173.91%17K | -14,550.00%-293K | --0 | 350.00%9K | 1,605.00%301K | -103.67%-23K | -111.76%-2K | -113.04%-3K | -96.97%2K | -103.84%-20K |
Change In working capital | -683.07%-4.13M | -174.53%-761K | 80.16%-218K | -321.53%-3.11M | 92.37%-47K | 126.14%709K | 197.67%1.02M | 74.79%-1.1M | -1.20%1.4M | -435.65%-616K |
-Change in receivables | -81.56%125K | 2,504.76%547K | -359.14%-482K | -57.61%39K | -94.46%21K | 338.73%678K | -96.59%21K | 553.66%186K | 216.46%92K | 148.59%379K |
-Change in inventory | 60.83%-465K | -693.85%-772K | -11.43%31K | 160.22%168K | 110.07%108K | -221.68%-1.19M | 133.33%130K | 107.61%35K | -193.31%-279K | -689.56%-1.07M |
-Change in prepaid assets | -115.07%-172K | -64.72%157K | -58.89%141K | -121.43%-105K | -166.42%-365K | 1,601.32%1.14M | 37.77%445K | 359.85%343K | 197.22%490K | -157.81%-137K |
-Change in payables and accrued expense | -871.65%-3.46M | -238.88%-693K | 104.45%69K | -352.14%-3.18M | 43.33%344K | 135.00%448K | -10.57%499K | 57.98%-1.55M | -19.08%1.26M | -18.92%240K |
-Change in other current liabilities | 50.94%-182K | --0 | 95.54%-5K | 79.38%-33K | -476.00%-144K | 47.23%-371K | 79.21%-74K | 12.50%-112K | 5.33%-160K | 50.00%-25K |
-Change in other working capital | --17K | --0 | --28K | --0 | ---11K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 22.56%-16.96M | 13.15%-2.46M | 47.28%-2.78M | -3.74%-6.66M | 31.40%-5.06M | -42.45%-21.9M | 17.43%-2.83M | 32.40%-5.27M | -193.51%-6.42M | -276.24%-7.38M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 89.13%-10K | 0 | 0 | -116.67%-3K | -450.00%-7K | -104.96%-92K | 97.42%-79K | 62.92%-33K | -99.65%18K | 101.68%2K |
Capital expenditure reported | 67.18%-43K | --0 | --0 | -200.00%-36K | 0.00%-7K | 62.78%-131K | -17.91%-79K | 62.92%-33K | 84.42%-12K | 94.12%-7K |
Net PPE purchase and sale | -15.38%33K | --0 | --0 | 10.00%33K | --0 | --39K | --0 | --0 | --30K | --9K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 89.13%-10K | --0 | --0 | -116.67%-3K | -450.00%-7K | -104.96%-92K | 97.42%-79K | 62.92%-33K | -99.65%18K | 101.68%2K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 461.47%17.57M | 755.96%5.46M | -11,366.67%-338K | -9.60%2.25M | 10.2M | -90.60%3.13M | 638K | 100.10%3K | -92.96%2.49M | 0 |
Proceeds from stock option exercised by employees | 66.04%4.14M | 413,700.00%4.14M | --0 | ---- | ---- | -94.59%2.49M | ---1K | -98.51%3K | ---- | ---- |
Net other financing activities | 2,002.97%13.44M | --13.78M | ---12.79M | --2.25M | --10.2M | 119.76%639K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 461.47%17.57M | 755.96%5.46M | -11,366.67%-338K | -9.60%2.25M | --10.2M | -90.60%3.13M | --638K | 100.10%3K | -92.96%2.49M | --0 |
Net cash flow | ||||||||||
Beginning cash position | -82.66%3.96M | -75.20%1.55M | -59.57%4.67M | -41.25%9.08M | -82.66%3.96M | 658.73%22.82M | -78.68%6.25M | -71.29%11.54M | 694.45%15.46M | 658.73%22.82M |
Current changes in cash | 103.20%604K | 232.33%3M | 41.20%-3.12M | -12.77%-4.42M | 169.59%5.13M | -195.37%-18.86M | 65.04%-2.27M | 51.45%-5.3M | -110.23%-3.92M | -582.96%-7.38M |
Effect of exchange rate changes | --0 | 130.00%6K | --0 | 0.00%-1K | -123.81%-5K | -86.21%4K | -233.33%-20K | 100.00%4K | 85.71%-1K | 10.53%21K |
End cash Position | 15.27%4.56M | 15.27%4.56M | -75.20%1.55M | -59.57%4.67M | -41.25%9.08M | -82.66%3.96M | -82.66%3.96M | -78.68%6.25M | -71.29%11.54M | 694.45%15.46M |
Free cash flow | 22.83%-17M | 15.51%-2.46M | 47.61%-2.78M | -4.10%-6.7M | 31.37%-5.07M | -40.10%-22.03M | 16.75%-2.91M | 32.74%-5.31M | -184.06%-6.43M | -255.05%-7.39M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data