(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 | -26.88%2.29M | -217.18%-682K | 55.33%1.47M | 11.87%1.04M | -31.35%462K | 78.09%3.13M | 119.35%582K | -70.87%947K | 50.00%927K | -24.80%673K |
Net income from continuing operations | -141.79%-733K | -181.37%-332K | -15.40%456K | -61.54%160K | -360.10%-1.02M | 238.61%1.75M | 42.66%408K | 372.22%539K | 121.28%416K | 61.57%391K |
Operating gains losses | 33,900.00%1.69M | 75.00%-11K | --0 | --14K | --1.69M | ---5K | ---44K | --1K | ---- | ---- |
Depreciation and amortization | -2.09%422K | -0.93%106K | -20.37%86K | 13.08%121K | 0.00%109K | -1.37%431K | -1.83%107K | -1.82%108K | -2.73%107K | 0.93%109K |
Deferred tax | -1,028.00%-232K | 420.00%234K | -7.81%-69K | -210.71%-124K | -301.47%-273K | 113.30%25K | 4,600.00%45K | 50.00%-64K | 303.64%112K | -1,600.00%-68K |
Other non cashItems | 1.36%-145K | 0.00%-30K | 5.88%-64K | -8.33%-26K | 0.00%-25K | -32.43%-147K | 3.23%-30K | -151.85%-68K | 11.11%-24K | 3.85%-25K |
Change in working capital | 76.55%256K | -448.48%-905K | 275.34%837K | 940.38%541K | -720.00%-217K | -64.29%145K | 95.54%-165K | -93.40%223K | -80.95%52K | -92.32%35K |
-Change in receivables | -1.26%-401K | -9.92%-288K | 107.50%6K | -40.74%-114K | -118.52%-5K | -1,337.50%-396K | -85.82%-262K | -207.69%-80K | -170.00%-81K | -88.21%27K |
-Change in payables and accrued expense | 14.27%817K | -1,067.31%-503K | 75.54%897K | 369.67%573K | -600.00%-150K | 67.84%715K | 101.43%52K | -85.92%511K | -47.86%122K | -83.87%30K |
-Change in other current assets | 8.05%-160K | -353.33%-114K | 68.27%-66K | 645.45%82K | -181.82%-62K | -234.62%-174K | -27.42%45K | 7.14%-208K | -84.06%11K | -153.66%-22K |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | -26.88%2.29M | -217.18%-682K | 55.33%1.47M | 11.87%1.04M | -31.35%462K | 78.09%3.13M | 119.35%582K | -70.87%947K | 50.00%927K | -24.80%673K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 56.84%-31.15M | 69.39%-12.82M | 77.09%-2.89M | 18.83%-11.73M | -14.49%-3.71M | -36.72%-72.18M | -115.01%-41.88M | 36.55%-12.61M | -99.75%-14.46M | 47.81%-3.24M |
Proceeds payment in interest bearing deposits in bank | -179.40%-10.24M | -90.27%-3.23M | -156.02%-3.96M | -20.59%-2.51M | -105.70%-548K | 1,472.34%12.9M | -146.90%-1.7M | 608.28%7.06M | -154.66%-2.08M | 237.82%9.62M |
Net investment purchase and sale | 129.56%15.64M | 109.00%2.54M | 129.77%2.94M | 140.42%2.61M | 190.67%7.54M | -18.25%-52.9M | -43.66%-28.24M | 50.85%-9.88M | -34.49%-6.47M | -4,763.74%-8.32M |
Net proceeds payment for loan | 4.54%-29.89M | 2.97%-10.9M | 96.51%-343K | -52.63%-8.99M | -122.09%-9.65M | -349.05%-31.31M | -227.13%-11.24M | -700.92%-9.84M | 4.57%-5.89M | -535.04%-4.35M |
Net PPE purchase and sale | -1,385.68%-5.6M | -3,660.61%-1.24M | -661.76%-1.04M | -20,700.00%-2.29M | -425.89%-1.04M | -175.18%-377K | -3,400.00%-33K | -871.43%-136K | 83.33%-11K | -239.66%-197K |
Net other investing changes | -112.27%-1.06M | 101.63%11K | -367.57%-495K | -13,725.00%-553K | -500.00%-18K | -3,723.08%-497K | -22,400.00%-675K | 6,266.67%185K | -33.33%-4K | 25.00%-3K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 56.84%-31.15M | 69.39%-12.82M | 77.09%-2.89M | 18.83%-11.73M | -14.49%-3.71M | -36.72%-72.18M | -115.01%-41.88M | 36.55%-12.61M | -99.75%-14.46M | 47.81%-3.24M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -41.14%33M | -65.81%14.14M | 80.73%3.79M | 117.56%13.9M | -81.22%1.17M | -13.59%56.07M | 320.23%41.36M | -62.29%2.1M | -80.65%6.39M | -62.17%6.23M |
Increase decrease in deposit | 0.09%21.16M | 25.01%17.35M | 58.19%-2.67M | -26.37%5.09M | -79.25%1.4M | -46.87%21.14M | 32.68%13.88M | 71.01%-6.38M | -79.64%6.91M | -61.30%6.74M |
Net issuance payments of debt | -58.76%14.4M | -109.03%-2.48M | -11.31%7.52M | 1,931.73%9.53M | 68.47%-163K | 701.81%34.92M | 5,456.53%27.48M | 303.58%8.48M | 7.80%-520K | 7.68%-517K |
Net commonstock issuance | ---2.2M | ---623K | ---966K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash dividends paid | ---368K | ---103K | ---97K | ---101K | ---67K | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -41.14%33M | -65.81%14.14M | 80.73%3.79M | 117.56%13.9M | -81.22%1.17M | -13.59%56.07M | 320.23%41.36M | -62.29%2.1M | -80.65%6.39M | -62.17%6.23M |
Net cash flow | ||||||||||
Beginning cash position | -59.27%8.93M | 40.09%12.42M | -45.47%10.05M | -73.23%6.85M | -59.27%8.93M | 171.46%21.92M | -74.34%8.87M | -59.60%18.43M | 33.11%25.57M | 171.46%21.92M |
Current changes in cash | 131.82%4.13M | 979.66%637K | 124.81%2.37M | 144.89%3.21M | -156.96%-2.08M | -193.83%-12.99M | 100.47%59K | 13.52%-9.56M | -127.04%-7.14M | -67.18%3.66M |
End cash position | 46.30%13.06M | 46.30%13.06M | 40.09%12.42M | -45.47%10.05M | -73.23%6.85M | -59.27%8.93M | -59.27%8.93M | -74.34%8.87M | -59.60%18.43M | 33.11%25.57M |
Free cash flow | -221.09%-3.31M | -460.79%-1.92M | -46.36%435K | -236.57%-1.25M | -220.59%-574K | 68.89%2.74M | 117.73%533K | -74.95%811K | 65.94%916K | -43.13%476K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data