(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 | -5.60%206.1M | -48.64%35.73M | 19.17%62.44M | -3.71%62.71M | 44.71%45.22M | 13.03%218.34M | 8.88%69.56M | -42.92%52.4M | 128.80%65.13M | 246.69%31.25M |
Net income from continuing operations | -38.35%57.02M | -89.29%3.02M | 23.32%30.31M | -35.54%19.11M | -54.41%4.58M | 123.11%92.48M | 48.00%28.22M | -10.00%24.58M | 642.51%29.64M | 212.62%10.04M |
Operating gains losses | 253.14%28.18M | 129.63%3.04M | 130.80%1.62M | 191.09%6.01M | 368.72%17.5M | -242.27%-18.4M | -505.17%-10.26M | -4.05%-5.27M | -181.81%-6.6M | -49.55%3.73M |
Depreciation and amortization | -18.47%113.07M | -21.44%26.23M | -21.52%27.53M | -16.05%29M | -15.04%30.31M | 18.78%138.68M | 4.35%33.39M | 18.80%35.08M | 27.86%34.54M | 26.44%35.68M |
Deferred tax | -66.61%-30.11M | -11,539.00%-22.88M | -55.47%-2.5M | -217.95%-2.48M | 88.02%-2.25M | -55.07%-18.08M | 104.31%200K | 79.50%-1.61M | 279.46%2.11M | -6,780.07%-18.77M |
Other non cash items | -29.30%5.04M | -52.44%1.13M | 0.77%1.3M | -26.49%1.32M | -22.59%1.29M | 30.08%7.13M | 71.72%2.38M | 16.17%1.29M | 43.10%1.79M | -3.82%1.66M |
Change In working capital | 113.20%2.11M | 85.32%14.27M | 71.88%-2.86M | 144.41%1.98M | -24.77%-11.28M | -429.60%-15.96M | 8.86%7.7M | -125.27%-10.17M | 74.50%-4.45M | 63.84%-9.04M |
-Change in receivables | -148.26%-48.71M | -131.91%-3.33M | -202.14%-18.19M | -1,502.80%-7.51M | 19.86%-19.69M | -372.78%-19.62M | -42.97%10.43M | -117.72%-6.02M | 103.05%535K | 10.77%-24.57M |
-Change in inventory | 111.13%1.15M | 276.16%2.21M | 39.36%-1.01M | 85.97%-235K | 103.15%180K | -468.48%-10.31M | -151.71%-1.25M | -201.64%-1.66M | -203.78%-1.68M | -728.08%-5.72M |
-Change in prepaid assets | -150.19%-2.16M | -24.64%-5.11M | 90.11%-52K | -564.37%-3.23M | -24.32%6.23M | 184.48%4.31M | -1,513.45%-4.1M | 84.00%-526K | 127.52%696K | 1,819.58%8.24M |
-Change in payables and accrued expense | 675.56%50.51M | 176.21%23.45M | 592.52%18.17M | 502.42%13.18M | -799.58%-4.29M | -21.49%6.51M | 240.58%8.49M | -130.37%-3.69M | 1,295.63%2.19M | -120.09%-477K |
-Change in other current liabilities | 359.09%3.72M | 170.06%2.92M | 131.39%516K | 34.84%-5.91M | -53.96%6.19M | 67.26%-1.44M | -56.34%-4.17M | -40.27%-1.64M | -802.79%-9.06M | 2,828.32%13.44M |
-Change in other working capital | -152.28%-2.4M | -245.59%-5.88M | -167.96%-2.29M | 97.60%5.67M | 106.52%95K | 215.76%4.59M | 67.47%-1.7M | 480.81%3.37M | 31.10%2.87M | 204.55%46K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -5.60%206.1M | -48.64%35.73M | 19.17%62.44M | -3.71%62.71M | 44.71%45.22M | 13.03%218.34M | 8.88%69.56M | -42.92%52.4M | 128.80%65.13M | 246.69%31.25M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -19.96%-58.29M | -36.51%-16.6M | 22.59%-10.17M | -4.43%-11.94M | -65.06%-19.58M | 89.79%-48.59M | 96.56%-12.16M | -79.69%-13.14M | 89.74%-11.43M | -225.25%-11.87M |
Net PPE purchase and sale | -18.26%-56.99M | -34.46%-16.48M | 21.21%-10.4M | -4.27%-11.73M | -60.06%-18.37M | -92.76%-48.19M | -30.90%-12.26M | -79.00%-13.2M | -147.00%-11.25M | -209.88%-11.48M |
Net intangibles purchase and sale | ---500K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | 100.19%647K | --0 | 99.78%-235K | ---412K |
Net investment purchase and sale | ---1.14M | --277K | --142K | ---310K | ---1.25M | --0 | --0 | --0 | --0 | --0 |
Net other investing changes | 181.77%332K | 120.15%110K | 36.76%93K | 102.13%95K | 36.00%34K | -253.21%-406K | -1,465.00%-546K | 3.03%68K | -54.37%47K | -55.36%25K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -19.96%-58.29M | -36.51%-16.6M | 22.59%-10.17M | -4.43%-11.94M | -65.06%-19.58M | 89.79%-48.59M | 96.56%-12.16M | -79.69%-13.14M | 89.74%-11.43M | -225.25%-11.87M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 28.58%-117.79M | 112.15%657K | -100.47%-146.36M | 263.37%94.54M | -132.54%-66.63M | -161.38%-164.93M | -102.05%-5.41M | 28.21%-73.01M | -242.70%-57.87M | -123.12%-28.65M |
Net issuance payments of debt | -433.58%-181.52M | 0.00%-2.26M | -4,436.60%-102.26M | -443.41%-12.25M | -137.59%-64.76M | -108.81%-34.02M | -100.83%-2.26M | -38.79%-2.25M | 85.58%-2.26M | -120.79%-27.26M |
Net common stock issuance | 20.05%-100M | --0 | -43.29%-100M | ---- | ---- | -25.07%-125.07M | --0 | 30.21%-69.79M | ---- | ---- |
Proceeds from stock option exercised by employees | 12,443.25%167.33M | 812.17%3.07M | 6,596.30%56.12M | 162,686.36%107.44M | 651.61%699K | 760.65%1.33M | 617.02%337K | 3,890.48%838K | -24.14%66K | --93K |
Net other financing activities | 49.82%-3.6M | 95.36%-162K | 87.85%-219K | -64.56%-650K | -72.48%-2.57M | 58.77%-7.18M | 60.28%-3.49M | -1,858.70%-1.8M | 70.37%-395K | 79.29%-1.49M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 28.58%-117.79M | 112.15%657K | -100.47%-146.36M | 263.37%94.54M | -132.54%-66.63M | -161.38%-164.93M | -102.05%-5.41M | 28.21%-73.01M | -242.70%-57.87M | -123.12%-28.65M |
Net cash flow | ||||||||||
Beginning cash position | 4.48%109.12M | 112.71%118.33M | 135.75%213.5M | -30.37%67.82M | 4.48%109.12M | -13.62%104.43M | -57.60%55.63M | -39.83%90.56M | -61.11%97.39M | -13.62%104.43M |
Current changes in cash | 523.69%30.02M | -61.94%19.79M | -178.83%-94.08M | 3,583.67%145.3M | -342.21%-40.99M | 134.19%4.81M | 297.82%52M | -96.19%-33.74M | 95.82%-4.17M | -107.17%-9.27M |
Effect of exchange rate changes | 553.08%589K | 7.52%1.6M | 8.74%-1.09M | 114.21%378K | -113.67%-305K | 94.54%-130K | 413.03%1.49M | 43.71%-1.19M | -5,813.33%-2.66M | 785.32%2.23M |
End cash Position | 28.05%139.72M | 28.05%139.72M | 112.71%118.33M | 135.75%213.5M | -30.37%67.82M | 4.48%109.12M | 4.48%109.12M | -57.60%55.63M | -39.83%90.56M | -61.11%97.39M |
Free cash flow | -12.66%148.62M | -67.29%18.75M | 32.76%52.04M | -5.38%50.98M | 35.79%26.85M | 1.18%170.15M | 5.10%57.3M | -53.57%39.2M | 125.33%53.88M | 272.37%19.77M |
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