(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 | 66.52%196.05M | 36.74%71.7M | 46.87%50.65M | 37.64%39.74M | 1,653.33%33.96M | 683.00%117.73M | 151.72%52.44M | 269.96%34.49M | 1,220.72%28.87M | 111.19%1.94M |
Net income from continuing operations | -31.81%147.28M | -68.56%44.31M | -0.05%34.99M | 12.91%28.86M | 169.44%39.13M | 2,464.23%216M | 988.79%140.91M | 1,696.87%35M | 6,114.35%25.56M | 161.53%14.52M |
Operating gains losses | -63.95%1.3M | -98.41%-1.37M | 98.24%2.48M | -97.94%62K | 185.11%134K | -42.59%3.61M | -264.37%-692K | 265.50%1.25M | --3M | -99.15%47K |
Depreciation and amortization | 113.30%10.36M | 99.93%3.08M | 139.19%3.01M | 131.80%2.57M | 79.22%1.71M | 35.68%4.86M | 72.04%1.54M | 15.63%1.26M | 135.03%1.11M | -15.36%953K |
Deferred tax | 115.17%14.76M | 105.14%5M | --7.82M | --2.49M | ---547K | ---97.28M | ---97.28M | --0 | --0 | --0 |
Other non cash items | 30.55%4.67M | 113.47%1.71M | 43.20%1.33M | -8.52%848K | -15.11%781K | 44.85%3.58M | -13.48%802K | 125.30%926K | -3.74%927K | 450.90%920K |
Change In working capital | 24.29%-43.86M | 200.33%5.22M | 3.68%-15.06M | 10.51%-11.52M | 7.12%-22.5M | -250.71%-57.93M | -97.04%-5.2M | -530.50%-15.63M | -140.06%-12.88M | -301.33%-24.22M |
-Change in receivables | -24.68%-41.54M | -149.53%-15.47M | 46.05%-2.5M | 12.52%-10.56M | -24.95%-13M | -29.39%-33.31M | 16.99%-6.2M | 7.48%-4.64M | -125.95%-12.07M | -31.34%-10.41M |
-Change in inventory | -4.37%-31.01M | -94.62%-10.39M | 39.45%-4.94M | -29.26%-7.93M | 23.12%-7.76M | -146.09%-29.71M | -30.51%-5.34M | -253.43%-8.15M | -158.95%-6.13M | -205.02%-10.09M |
-Change in prepaid assets | 9.75%-3.42M | 1,665.50%2.68M | -626.16%-6.11M | 44.19%-1.88M | 216.00%1.9M | -79.43%-3.79M | -18.75%-171K | -44.25%-841K | -170.35%-3.37M | 544.44%600K |
-Change in payables and accrued expense | 148.89%34.56M | 164.26%24.84M | 53.08%-289K | 29.16%11.94M | 53.45%-1.93M | -40.93%13.89M | 12.87%9.4M | -110.62%-616K | 143.47%9.24M | -174.18%-4.14M |
-Change in other current assets | -38.33%-4.49M | 44.95%-1.14M | 61.02%-290K | -606.11%-2.2M | -623.53%-861K | -3,663.74%-3.24M | -5,491.89%-2.07M | -37,300.00%-744K | -498.72%-311K | -347.92%-119K |
-Change in other current liabilities | 214.85%2.03M | 672.59%4.7M | -45.10%-933K | -286.21%-896K | -1,144.12%-846K | -843.32%-1.76M | -206.07%-821K | -67.89%-643K | 17.14%-232K | 77.18%-68K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 66.52%196.05M | 36.74%71.7M | 46.87%50.65M | 37.64%39.74M | 1,653.33%33.96M | 683.00%117.73M | 151.72%52.44M | 269.96%34.49M | 1,220.72%28.87M | 111.19%1.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -906.80%-625.73M | -586.76%-242.26M | -5,697.55%-305.88M | -1,540.30%-83.77M | 122.55%6.18M | -335.27%-62.15M | -52.70%-35.28M | -10.33%-5.28M | -78.63%5.82M | -201.21%-27.41M |
Net PPE purchase and sale | -21.77%-30.6M | 26.71%-8.12M | 8.65%-6.54M | -142.87%-8.75M | -118.75%-7.19M | -101.99%-25.13M | -292.53%-11.08M | -150.33%-7.16M | -33.11%-3.6M | 18.88%-3.29M |
Net business purchase and sale | ---94.41M | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net investment purchase and sale | -1,252.42%-500.72M | -867.72%-234.14M | -16,013.93%-299.34M | 105.89%19.39M | 155.41%13.37M | -195.29%-37.02M | -19.31%-24.2M | 197.82%1.88M | -68.52%9.42M | -177.49%-24.13M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -906.80%-625.73M | -586.76%-242.26M | -5,697.55%-305.88M | -1,540.30%-83.77M | 122.55%6.18M | -335.27%-62.15M | -52.70%-35.28M | -10.33%-5.28M | -78.63%5.82M | -201.21%-27.41M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 4,518.82%600.4M | -101.71%-164K | 159,951.44%613M | -19,268.20%-95.84M | 3,209.88%83.41M | 630.35%13M | 1,819.20%9.6M | -83.95%383K | 123.39%500K | 178.75%2.52M |
Net issuance payments of debt | 11,710.73%705.46M | -104.06%-354K | 25,765.78%705.81M | ---80M | --80M | --5.97M | --8.72M | ---2.75M | --0 | --0 |
Proceeds from stock option exercised by employees | -1,589.73%-105.01M | -78.43%192K | -3,061.32%-92.78M | -3,267.40%-15.84M | 35.08%3.41M | 19.76%7.05M | 78.00%890K | 31.25%3.13M | -53.92%500K | 31.97%2.53M |
Net other financing activities | -86.96%-43K | 88.24%-2K | ---34K | ---4K | 50.00%-3K | 99.72%-23K | ---17K | --0 | --0 | 99.88%-6K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 4,518.82%600.4M | -101.71%-164K | 159,951.44%613M | -19,268.20%-95.84M | 3,209.88%83.41M | 630.35%13M | 1,819.20%9.6M | -83.95%383K | 123.39%500K | 178.75%2.52M |
Net cash flow | ||||||||||
Beginning cash position | 74.20%158.3M | 284.36%499.45M | 40.24%142.45M | 316.17%282.65M | 74.20%158.3M | 75.19%90.87M | 40.26%129.94M | 18.50%101.58M | 16.18%67.92M | 75.19%90.87M |
Current changes in cash | 148.94%170.73M | -738.07%-170.72M | 1,108.88%357.77M | -497.51%-139.87M | 638.19%123.55M | 75.84%68.58M | 1,610.78%26.76M | 327.24%29.6M | 29.07%35.19M | -448.73%-22.96M |
Effect of exchange rate changes | 169.12%797K | -31.34%1.1M | 37.10%-773K | 78.90%-322K | --792K | ---1.15M | --1.6M | ---1.23M | ---1.53M | --0 |
End cash Position | 108.35%329.83M | 108.35%329.83M | 284.36%499.45M | 40.24%142.45M | 316.17%282.65M | 74.20%158.3M | 74.20%158.3M | 40.26%129.94M | 18.50%101.58M | 16.18%67.92M |
Free cash flow | 78.67%165.46M | 53.75%63.58M | 61.40%44.11M | 22.64%30.99M | 2,084.73%26.77M | 3,465.88%92.61M | 129.65%41.36M | 322.88%27.33M | 4,959.42%25.27M | 93.68%-1.35M |
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