(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 | -20.08%72.49M | -5.53%18.69M | 14.88%25.83M | -53.28%9.76M | -33.89%18.22M | 11.02%90.7M | -19.63%19.78M | -3.12%22.48M | 14.79%20.88M | 75.63%27.56M |
Net income from continuing operations | -89.28%4.46M | -122.27%-1.6M | -88.26%1.74M | -78.45%2.68M | -77.04%1.65M | 4,284.51%41.61M | 145.03%7.19M | 48.65%14.84M | 142.48%12.42M | 295.80%7.16M |
Operating gains losses | ---5.03M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 15.18%21.13M | 13.25%5.53M | 61.74%5.38M | 2.32%5.21M | -0.65%5.01M | -10.28%18.35M | -34.83%4.88M | -29.13%3.33M | 19.40%5.1M | 26.19%5.04M |
Deferred tax | 83.09%-711K | 177.54%1.43M | 351.83%4.44M | -173.65%-5.28M | 8.59%-1.3M | -247.60%-4.21M | -18,490.00%-1.84M | -39.04%982K | -226.68%-1.93M | -382.99%-1.42M |
Other non cash items | -4.00%2.4M | -12.28%550K | -4.80%595K | 0.64%628K | 0.48%627K | -88.93%2.5M | -97.10%627K | 90.55%625K | 90.83%624K | 90.83%624K |
Change In working capital | 104.29%570K | 129.52%1.6M | 173.27%6.58M | -31.15%-6.82M | -112.67%-801K | -189.30%-13.3M | -433.27%-5.43M | -15.74%-8.99M | -781.13%-5.2M | 84.63%6.32M |
-Change in receivables | 254.16%19.21M | 1,748.00%4.16M | 393.36%6.98M | 97.88%-215K | 4,866.67%8.29M | -5.44%-12.46M | 103.50%225K | 59.34%-2.38M | -342.81%-10.14M | -106.33%-174K |
-Change in prepaid assets | 52.69%-202K | 54.62%-368K | -59.64%521K | 552.29%1.68M | -279.29%-2.03M | 63.66%-427K | -118.34%-811K | 127.30%1.29M | -991.18%-371K | 35.65%-536K |
-Change in payables and accrued expense | -205.99%-4.85M | 388.66%1.4M | 155.32%1.7M | -204.21%-6.22M | -179.88%-1.73M | 169.66%4.57M | -172.17%-485K | 5.73%-3.08M | 149.62%5.97M | 134.05%2.17M |
-Change in other current assets | -101.78%-4K | 25.03%-1.5M | -22.86%415K | -3.35%693K | -60.12%386K | 147.25%225K | 49.56%-2M | -81.15%538K | 482.93%717K | -9.95%968K |
-Change in other current liabilities | 42.02%-3.34M | -52.45%-901K | -43.84%-666K | 7.96%-1.77M | --0 | -244.34%-5.75M | -137.88%-591K | -129.60%-463K | 13.42%-1.92M | -7.88%-2.78M |
-Change in other working capital | -1,964.36%-10.25M | 33.09%-1.19M | 51.74%-2.36M | -279.60%-986K | -185.67%-5.72M | -96.68%550K | -165.20%-1.77M | -395.42%-4.9M | -80.34%549K | -28.80%6.67M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -20.08%72.49M | -5.53%18.69M | 14.88%25.83M | -53.28%9.76M | -33.89%18.22M | 11.02%90.7M | -19.63%19.78M | -3.12%22.48M | 14.79%20.88M | 75.63%27.56M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -543.74%-93.02M | -43.61%-4.85M | -18.04%-4.71M | -1,472.56%-54.62M | -698.86%-28.85M | 74.64%-14.45M | 81.62%-3.38M | 87.68%-3.99M | -12.25%-3.47M | -15.33%-3.61M |
Net PPE purchase and sale | -4.33%-14.64M | -17.67%-3.73M | 2.19%-3.62M | -4.41%-3.74M | 0.84%-3.55M | -11.06%-14.03M | 6.41%-3.17M | -22.38%-3.7M | -15.87%-3.59M | -14.28%-3.58M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | -18,474.88%-78.39M | -433.18%-1.13M | -847.83%-1.09M | -80,649.21%-50.87M | -76,563.64%-25.3M | 97.89%-422K | 98.59%-211K | 97.70%-115K | ---63K | ---33K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -543.74%-93.02M | -43.61%-4.85M | -18.04%-4.71M | -1,472.56%-54.62M | -698.86%-28.85M | 74.64%-14.45M | 81.62%-3.38M | 87.68%-3.99M | -12.25%-3.47M | -15.33%-3.61M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -5.57%-98.14M | 101.50%572K | -69.82%-46.93M | -41.83%-24.35M | -176.72%-27.43M | -136.53%-92.96M | -114.94%-38.24M | -102,262.96%-27.64M | -131,969.23%-17.17M | -606.92%-9.91M |
Net issuance payments of debt | ---42.56M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net common stock issuance | 36.77%-50M | --0 | --0 | -45.61%-25M | -7,639.94%-25M | ---79.08M | ---33.85M | ---27.74M | ---17.17M | ---323K |
Proceeds from stock option exercised by employees | 67.96%1.25M | -9.72%585K | --0 | --650K | --18K | 4,562.50%746K | --648K | --98K | --0 | --0 |
Net other financing activities | 53.29%-6.83M | 99.74%-13K | ---4.37M | --0 | 74.51%-2.44M | -17.86%-14.62M | 54.01%-5.04M | --0 | --0 | -583.88%-9.59M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -5.57%-98.14M | 101.50%572K | -69.82%-46.93M | -41.83%-24.35M | -176.72%-27.43M | -136.53%-92.96M | -114.94%-38.24M | -102,262.96%-27.64M | -131,969.23%-17.17M | -606.92%-9.91M |
Net cash flow | ||||||||||
Beginning cash position | -4.73%344.52M | -41.77%212.11M | -36.38%238.02M | -18.14%307.09M | -4.73%344.52M | 337.72%361.62M | 266.53%364.27M | 243.13%374.14M | 299.75%375.13M | 337.72%361.62M |
Current changes in cash | -610.34%-118.67M | 165.97%14.41M | -182.33%-25.81M | -28,937.08%-69.21M | -371.14%-38.06M | -105.98%-16.71M | -108.33%-21.84M | 0.50%-9.14M | -98.41%240K | 25.80%14.04M |
Effect of exchange rate changes | 306.85%815K | -92.59%155K | 85.93%-103K | 111.55%142K | 218.29%621K | -135.93%-394K | 1,672.88%2.09M | -57.08%-732K | -1,187.61%-1.23M | -872.06%-525K |
End cash Position | -34.21%226.67M | -34.21%226.67M | -41.77%212.11M | -36.38%238.02M | -18.14%307.09M | -4.73%344.52M | -4.73%344.52M | 266.53%364.27M | 243.13%374.14M | 299.75%375.13M |
Free cash flow | -24.55%57.85M | -9.95%14.96M | 18.24%22.21M | -65.24%6.01M | -38.82%14.67M | 11.01%76.67M | -21.74%16.61M | -6.94%18.79M | 14.57%17.3M | 90.93%23.98M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data