(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 | 332.35%157.3M | 1,456.38%146.3M | 1,050.00%60.8M | -174.41%-18.9M | 67.85%-30.9M | -147.81%-67.7M | -95.27%9.4M | 50.77%-6.4M | 165.97%25.4M | -1,647.27%-96.1M |
Net income from continuing operations | 741.30%59M | -83.88%6.4M | 250.00%11.7M | 179.49%21.7M | 239.13%19.2M | 86.59%-9.2M | 314.59%39.7M | 82.78%-7.8M | -333.33%-27.3M | -1,020.00%-13.8M |
Operating gains losses | 121.39%15.1M | 90.80%16.6M | 111.76%2M | 18.26%-9.4M | 111.61%5.9M | -208.30%-70.6M | 307.14%8.7M | -226.92%-17M | -85.48%-11.5M | -595.89%-50.8M |
Depreciation and amortization | 1.65%141.9M | 0.56%36.2M | 7.55%34.2M | 0.57%35.5M | -1.37%36M | -2.65%139.6M | 15.76%36M | 536.00%31.8M | -34.39%35.3M | -31.78%36.5M |
Deferred tax | -61.54%3.5M | -47.06%1.8M | ---- | ---- | ---- | 192.86%9.1M | 140.00%3.4M | ---- | ---- | ---- |
Other non cash items | 79.14%-3.4M | 134.63%8M | -65.79%2.6M | -257.14%-2.5M | -11,400.00%-11.5M | -808.70%-16.3M | -1,825.00%-23.1M | 381.48%7.6M | -111.11%-700K | 0.00%-100K |
Change In working capital | 40.33%-83.6M | 219.53%71.6M | 107.93%2.6M | -388.48%-70.1M | -22.32%-87.7M | -268.80%-140.1M | -130.59%-59.9M | -191.62%-32.8M | 126.82%24.3M | -23.62%-71.7M |
-Change in receivables | -70.79%-15.2M | -242.86%-9.6M | -21.05%-2.3M | -110.95%-3.8M | 101.29%500K | -114.52%-8.9M | -108.24%-2.8M | 91.56%-1.9M | 292.78%34.7M | -157.37%-38.9M |
-Change in inventory | 140.22%51.6M | 36.14%84M | 124.97%17.9M | 85.77%-12M | -12.65%-38.3M | -124.69%-128.3M | 83.09%61.7M | -386.80%-71.7M | -46.86%-84.3M | 41.78%-34M |
-Change in prepaid assets | -87.84%5.3M | -68.98%6.7M | -129.94%-9.4M | 729.17%15.1M | -1.43%-7.1M | 4,260.00%43.6M | 242.86%21.6M | 137.88%31.4M | -124.49%-2.4M | 75.27%-7M |
-Change in payables and accrued expense | -169.46%-125.3M | 93.23%-9.5M | -138.30%-3.6M | -190.96%-69.4M | -621.95%-42.8M | -159.77%-46.5M | -215.27%-140.4M | -53.23%9.4M | 405.20%76.3M | 120.97%8.2M |
Cash from discontinued investing activities | 0 | 101.52%700K | 99.14%-700K | 0 | 0 | -145.28%-83M | -163.80%-46M | -168.73%-81.1M | 602.70%18.6M | 922.58%25.5M |
Operating cash flow | 204.38%157.3M | 501.64%147M | 168.69%60.1M | -142.95%-18.9M | 56.23%-30.9M | -146.38%-150.7M | -113.52%-36.6M | -183.33%-87.5M | 204.27%44M | -720.93%-70.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -172.15%-241.4M | -87.61%-62.1M | -31.76%-22.4M | -420.42%-124.9M | -119.18%-32M | -33.18%-88.7M | -145.19%-33.1M | -254.17%-17M | 31.62%-24M | -10.61%-14.6M |
Net PPE purchase and sale | -69.14%-137M | -98.42%-62.7M | -42.76%-21.7M | 0.45%-22M | -152.89%-30.6M | -16.88%-81M | -200.95%-31.6M | -204.00%-15.2M | 17.23%-22.1M | 55.35%-12.1M |
Net intangibles purchase and sale | 50.65%-3.8M | 33.33%-1M | 61.11%-700K | 63.16%-700K | 44.00%-1.4M | 46.90%-7.7M | 50.00%-1.5M | 63.27%-1.8M | 42.42%-1.9M | 24.24%-2.5M |
Net business purchase and sale | ---100.6M | --1.6M | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net investment purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -44.98%226.7M | -28.53%360.5M | 225.99%38.3M | -285.95%-140.1M | -24.51%-32M | 2,552.38%412M | 2,192.95%504.4M | -2.36%-30.4M | -171.74%-36.3M | -88.97%-25.7M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 79.42%-107.5M | 58.81%-206.2M | -4,873.68%-94.5M | 53,666.67%160.7M | 265.82%32.5M | -44.35%-522.4M | -12,415.00%-500.6M | 92.37%-1.9M | 99.24%-300K | 93.32%-19.6M |
Net issuance payments of debt | 99.88%-600K | 68.91%-155.5M | -14,666.67%-44.3M | 53,900.00%161.4M | 357.14%37.8M | -65.62%-515.4M | -13,060.53%-500.1M | 98.74%-300K | 97.89%-300K | 94.54%-14.7M |
Net common stock issuance | ---100M | ---50M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -60.47%-6.9M | -40.00%-700K | 60.00%-200K | ---700K | -60.61%-5.3M | 47.56%-4.3M | -150.00%-500K | -400.00%-500K | --0 | 58.23%-3.3M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | 84.57%-2.7M | --0 | -10.00%-1.1M | --0 | 90.00%-1.6M |
Cash from discontinued financing activities | 0 | 0 | 0 | 0 | 0 | 25.00%-300K | 0 | 66.67%-100K | -100K | -100K |
Financing cash flow | 79.43%-107.5M | 58.81%-206.2M | -4,625.00%-94.5M | 40,275.00%160.7M | 264.97%32.5M | -44.27%-522.7M | -12,109.76%-500.6M | 92.06%-2M | 98.99%-400K | 93.28%-19.7M |
Net cash flow | ||||||||||
Beginning cash position | -85.88%43M | -73.63%19.7M | -91.33%16.9M | -92.25%14.6M | -85.88%43M | -13.69%304.5M | 36.07%74.7M | 1,020.69%195M | 286.27%188.5M | -16.48%304.5M |
Current changes in cash | 205.78%276.5M | 1,018.60%301.3M | 103.25%3.9M | -76.71%1.7M | 73.79%-30.4M | -382.29%-261.4M | -113.53%-32.8M | -339.32%-119.9M | 123.32%7.3M | 63.23%-116M |
Effect of exchange rate changes | 119.05%800K | 58.82%-700K | 35.29%-1.1M | 160.00%600K | 900.00%2M | -133.33%-4.2M | -30.77%-1.7M | -1,600.00%-1.7M | -900.00%-1M | 166.67%200K |
End cash Position | 644.88%320.3M | 644.88%320.3M | -73.63%19.7M | -91.33%16.9M | -92.25%14.6M | -85.88%43M | -85.88%43M | 36.07%74.7M | 1,020.69%195M | 286.27%188.5M |
Free cash flow | 106.76%16.5M | 219.51%83.3M | 136.08%37.7M | -308.00%-41.6M | 30.11%-62.9M | -201.45%-244.2M | -127.13%-69.7M | -208.52%-104.5M | 127.55%20M | -125.56%-90M |
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