(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 | -2,144.98%-76.42M | -199.80%-28.31M | 151.23%10.42M | -71.63%-24.75M | -433.38%-33.79M | -48.34%3.74M | 163.58%28.37M | -701.93%-20.35M | -100.26%-14.42M | 63.21%10.13M |
Net income from continuing operations | -129.39%-58.63M | 158.44%12.18M | -402.27%-24.54M | -616.14%-23.3M | -3.77%-22.96M | 60.48%-25.56M | 147.59%4.71M | 57.48%-4.89M | 74.42%-3.25M | 27.60%-22.13M |
Operating gains losses | -70.68%-32.6M | ---30.02M | --0 | ---- | ---- | -715.04%-19.1M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 17.48%27.66M | -0.59%6.38M | 40.69%8.34M | 17.47%6.74M | 13.58%6.21M | 150.22%23.55M | 22.96%6.42M | 233.05%5.93M | 395.76%5.74M | 336.15%5.47M |
Deferred tax | -219.08%-4.98M | -512.02%-2.13M | -646.38%-1.03M | -2.85%-1.52M | 33.12%-311K | -3,371.11%-1.56M | 1,246.67%516K | ---138K | ---1.48M | ---465K |
Other non cash items | 113.59%2.93M | 96.15%918K | 107.14%991K | 101.29%174K | -84.25%844K | -278.32%-21.53M | -96.02%468K | ---13.88M | ---13.48M | --5.36M |
Change In working capital | -177.92%-22.03M | -159.54%-18.04M | 304.51%24.45M | -1.30%-7.03M | -226.95%-21.41M | 296.81%28.27M | 1,104.17%30.31M | -851.48%-11.96M | -208.26%-6.94M | 56.09%16.86M |
-Change in receivables | -108.66%-2.99M | -148.59%-14.93M | 89.18%-4.43M | -72.26%5.07M | -57.29%11.31M | 161.56%34.5M | 205.03%30.73M | -90.60%-40.99M | 25,490.28%18.28M | 608.73%26.47M |
-Change in prepaid assets | 177.47%2.28M | -22.19%1.05M | 272.19%4.73M | -173.28%-4.13M | 1,955.88%631K | -187.23%-2.94M | 182.14%1.35M | -137.94%-2.74M | 59.41%-1.51M | -102.26%-34K |
-Change in payables and accrued expense | -666.80%-16.49M | -571.98%-5.9M | -13.43%24.63M | 9.55%-19.06M | -182.77%-16.17M | -94.91%2.91M | -95.29%1.25M | 86.18%28.45M | -995.45%-21.07M | -144.09%-5.72M |
-Change in other current assets | 76.94%-2.2M | 81.88%-904K | -18.06%313K | 51.45%-1.85M | 120.42%234K | -3,865.98%-9.56M | -1,970.54%-4.99M | --382K | ---3.8M | ---1.15M |
-Change in other current liabilities | 64.46%-1.82M | 128.18%954K | -145.46%-556K | 84.56%-439K | -1,433.62%-1.78M | -342.99%-5.12M | -508.81%-3.39M | 771.98%1.22M | -2,192.74%-2.84M | 60.54%-116K |
-Change in other working capital | -109.41%-798K | -68.54%1.68M | -113.03%-224K | 233.60%13.37M | -502.78%-15.63M | 108.63%8.48M | 147.61%5.35M | 125.00%1.72M | 686.97%4.01M | -242.08%-2.59M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -2,144.98%-76.42M | -199.80%-28.31M | 151.23%10.42M | -71.63%-24.75M | -433.38%-33.79M | -48.34%3.74M | 163.58%28.37M | -701.93%-20.35M | -100.26%-14.42M | 63.21%10.13M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -353.44%-54.88M | -15.28%-1.14M | 131.39%1.33M | -1,751.24%-52.13M | 27.31%-2.95M | 77.52%-12.1M | 82.94%-988K | 91.11%-4.25M | -1,537.21%-2.82M | -3,954.00%-4.05M |
Capital expenditure reported | -7.45%-5.12M | -7.89%-1.07M | 10.66%-1.36M | 17.93%-1.25M | -96.87%-1.45M | -369.00%-4.77M | -73.94%-988K | -763.07%-1.52M | -785.47%-1.52M | -635.00%-735K |
Net business purchase and sale | -578.08%-49.76M | ---73K | 198.64%2.69M | -3,835.11%-50.88M | 54.81%-1.5M | 86.11%-7.34M | --0 | 94.27%-2.73M | ---1.29M | ---3.32M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -353.44%-54.88M | -15.28%-1.14M | 131.39%1.33M | -1,751.24%-52.13M | 27.31%-2.95M | 77.52%-12.1M | 82.94%-988K | 91.11%-4.25M | -1,537.21%-2.82M | -3,954.00%-4.05M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 142.52%26.33M | 194.34%36.82M | -1,277.50%-2.36M | -204.14%-151K | 65.67%-7.98M | -133.20%-61.93M | -122.03%-39.03M | -91.43%200K | -73.15%145K | -455.85%-23.25M |
Net issuance payments of debt | 202.49%40M | ---- | ---- | ---- | ---- | -119.39%-39.03M | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -21.01%1.06M | -99.32%1K | 0.72%420K | --0 | 13.01%643K | -86.77%1.35M | -80.98%148K | -82.13%417K | -60.56%213K | -91.29%569K |
Net other financing activities | 39.23%-14.74M | -2,111.81%-3.19M | -1,178.80%-2.78M | -122.06%-151K | 63.79%-8.62M | 2.70%-24.25M | ---144K | ---217K | ---68K | ---23.82M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 142.52%26.33M | 194.34%36.82M | -1,277.50%-2.36M | -204.14%-151K | 65.67%-7.98M | -133.20%-61.93M | -122.03%-39.03M | -91.43%200K | -73.15%145K | -455.85%-23.25M |
Net cash flow | ||||||||||
Beginning cash position | -27.50%185.28M | -62.96%72.94M | -71.29%63.54M | -41.04%140.57M | -27.50%185.28M | 120.95%255.58M | 167.93%196.93M | 82.18%221.32M | 85.80%238.41M | 120.95%255.58M |
Current changes in cash | -49.34%-104.98M | 163.26%7.37M | 138.54%9.4M | -350.73%-77.03M | -160.44%-44.71M | -150.24%-70.3M | -106.40%-11.65M | 49.17%-24.39M | -150.15%-17.09M | -235.80%-17.17M |
End cash Position | -56.66%80.31M | -56.66%80.31M | -62.96%72.94M | -71.29%63.54M | -41.04%140.57M | -27.50%185.28M | -27.50%185.28M | 167.93%196.93M | 82.18%221.32M | 85.80%238.41M |
Free cash flow | -7,832.00%-81.54M | -207.29%-29.38M | 141.46%9.07M | -63.08%-26M | -474.85%-35.23M | -116.53%-1.03M | 168.58%27.38M | -705.90%-21.86M | -116.25%-15.94M | 53.85%9.4M |
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