(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 | 36.63%174.12M | 28.15%71.47M | -79.90%6.96M | 153.79%47.83M | 162.78%47.86M | -19.84%127.44M | 30.86%55.77M | 77.00%34.61M | -76.72%18.85M | 14.99%18.21M |
Net income from continuing operations | 308.36%72.18M | -22.50%5.65M | -28.91%7.59M | 625.70%20.62M | 953.84%38.33M | -78.24%17.68M | 770.72%7.28M | -20.20%10.68M | -106.94%-3.92M | -70.71%3.64M |
Operating gains losses | -15.24%6.07M | ---- | ---- | ---- | ---- | 117.08%7.16M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 32.24%89.45M | 36.09%24.87M | 32.48%22.76M | 32.64%22.36M | 26.96%19.46M | 18.51%67.64M | 17.59%18.28M | 16.81%17.18M | 18.62%16.85M | 21.51%15.33M |
Deferred tax | 117.88%21.56M | -48.21%3.48M | 36.99%1.81M | 731.81%5.82M | 275.63%10.45M | 347.85%9.89M | 82.88%6.71M | 41.24%1.32M | 88.20%-921K | -48.54%2.78M |
Other non cash items | 123.95%535K | -11.46%-13.9M | 133.94%2.76M | 31.65%7.03M | -64.32%4.64M | -117.91%-2.23M | -553.58%-12.47M | -400.67%-8.12M | -55.79%5.34M | 357.17%13.01M |
Change In working capital | -202.42%-25.13M | 37.69%35.85M | -306.34%-27.96M | -635.43%-7.99M | -51.21%-25.02M | 948.89%24.53M | 34.50%26.04M | 192.77%13.55M | -70.17%1.49M | -30.85%-16.55M |
-Change in receivables | 19.47%-2.67M | 236.97%4.42M | -305.19%-16.28M | 249.97%9.67M | 70.32%-468K | -588.57%-3.31M | -526.02%-3.22M | 287.54%7.94M | -438.02%-6.45M | -166.88%-1.58M |
-Change in inventory | 51.63%-1.46M | 101.24%20K | -113.76%-466K | 15.63%-707K | 11.85%-305K | -522.73%-3.01M | -5,657.14%-1.61M | 6.03%-218K | -1,543.14%-838K | -100.00%-346K |
-Change in prepaid assets | 8.69%-16.9M | -132.57%-5.8M | -634.92%-4.26M | 64.68%-3.6M | 51.00%-3.24M | -126.96%-18.51M | -256.65%-2.49M | 11.33%796K | -126.42%-10.19M | -80.38%-6.62M |
-Change in payables and accrued expense | -111.52%-2.6M | -47.94%8.13M | 45.06%-5.81M | -135.68%-2.37M | -123.49%-2.55M | 77.96%22.55M | 110.53%15.62M | -98.85%-10.57M | 22.45%6.64M | 111.12%10.86M |
-Change in other current assets | 65.71%-2.88M | -0.89%-2.95M | 78.18%-1.2M | -89.04%688K | 109.28%581K | -457.42%-8.4M | -5,516.67%-2.93M | -647.96%-5.5M | 491.89%6.28M | -2,787.55%-6.26M |
-Change in other current liabilities | -96.09%1.38M | 54.94%32.03M | -99.77%49K | -293.10%-11.67M | -50.98%-19.03M | 500.40%35.22M | 57.48%20.68M | 422.25%21.1M | 419.33%6.05M | 23.78%-12.61M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 36.63%174.12M | 28.15%71.47M | -79.90%6.96M | 153.79%47.83M | 162.78%47.86M | -19.84%127.44M | 30.86%55.77M | 77.00%34.61M | -76.72%18.85M | 14.99%18.21M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 50.98%-171.23M | 113.63%7.05M | 89.62%-10.24M | 51.25%-72.8M | -91.90%-95.24M | -181.86%-349.33M | -832.56%-51.72M | -122.99%-98.65M | -661.94%-149.33M | 9.03%-49.63M |
Net PPE purchase and sale | -14.95%-213.21M | 67.16%-2.57M | 54.29%-18.29M | 0.67%-87.37M | -111.30%-104.98M | -50.45%-185.47M | -48.54%-7.81M | 9.72%-40.01M | -355.77%-87.96M | 8.67%-49.68M |
Net investment purchase and sale | 124.30%41.98M | 132.47%13.7M | 110.05%5.92M | 119.19%13.75M | 287,166.67%8.61M | -26,070.30%-172.72M | -14,653.50%-42.2M | -75,612.82%-58.9M | -23,855.18%-71.63M | 98.04%-3K |
Net other investing changes | ---- | ---- | 714.50%2.13M | -91.97%824K | 1,846.55%1.13M | --8.87M | ---1.71M | --262K | --10.26M | --58K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 50.98%-171.23M | 113.63%7.05M | 89.62%-10.24M | 51.25%-72.8M | -91.90%-95.24M | -181.86%-349.33M | -832.56%-51.72M | -122.99%-98.65M | -661.94%-149.33M | 9.03%-49.63M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -699.13%-42.14M | -11.78%-52.76M | -670.86%-53.01M | -62.95%24.82M | 759.71%38.81M | -96.69%7.03M | -357.68%-47.2M | -3,156.44%-6.88M | 411.59%66.99M | -102.41%-5.88M |
Net issuance payments of debt | -14.31%28.04M | -75.36%-39.29M | -203.86%-21.39M | -52.19%31.84M | 1,384.87%56.88M | 294.77%32.72M | -79.83%-22.41M | -210.32%-7.04M | 431.42%66.6M | -124.57%-4.43M |
Net common stock issuance | -173.75%-68.59M | 45.98%-13.53M | ---32.8M | ---7.44M | ---14.81M | -110.62%-25.05M | ---25.05M | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | 35.37%2.66M | ---- | ---- | ---- | ---- | -53.58%1.97M | ---- | ---- | ---- | ---- |
Net other financing activities | -63.51%-4.25M | -52.24%-2.59M | 630.43%1.18M | 5.84%417K | -123.76%-3.26M | 76.23%-2.6M | -627.95%-1.7M | 43.75%161K | 127.53%394K | 85.36%-1.46M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -699.13%-42.14M | -11.78%-52.76M | -670.86%-53.01M | -62.95%24.82M | 759.71%38.81M | -96.69%7.03M | -357.68%-47.2M | -3,156.44%-6.88M | 411.59%66.99M | -102.41%-5.88M |
Net cash flow | ||||||||||
Beginning cash position | -67.61%102.93M | -74.04%37.92M | -56.58%94.21M | -66.36%94.36M | -67.61%102.93M | 351.64%317.79M | -49.81%146.08M | -31.22%216.99M | 1.77%280.49M | 351.64%317.79M |
Current changes in cash | 81.73%-39.25M | 159.70%25.76M | 20.62%-56.29M | 99.76%-152K | 77.04%-8.57M | -186.84%-214.86M | -261.24%-43.15M | -189.92%-70.92M | -259.27%-63.5M | -118.17%-37.3M |
End cash Position | -38.13%63.68M | -38.13%63.68M | -74.04%37.92M | -56.58%94.21M | -66.36%94.36M | -67.61%102.93M | -67.61%102.93M | -49.81%146.08M | -31.22%216.99M | 1.77%280.49M |
Free cash flow | 27.18%-44.04M | 40.53%63.95M | -109.83%-11.33M | 42.79%-39.54M | -81.50%-57.12M | -269.68%-60.48M | 21.99%45.51M | 78.19%-5.4M | -212.08%-69.12M | 18.39%-31.47M |
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 | -- | -- | -- | -- |
No Data
No Data