(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 | 52.25%-29.88M | 92.42%-1.29M | 47.18%-5.98M | 38.09%-6.15M | 32.17%-16.46M | 8.74%-62.58M | 45.31%-17.07M | 32.69%-11.31M | 6.41%-9.94M | -144.01%-24.26M |
Net income from continuing operations | 14.65%-67.47M | 61.57%-10.55M | 20.15%-12.01M | -60.49%-26.56M | 8.26%-18.34M | -28.77%-79.04M | -14.86%-27.46M | -2.24%-15.04M | -34.94%-16.55M | -90.41%-20M |
Operating gains losses | -97.74%46K | -77.36%91K | -86.02%66K | -151.71%-136K | -97.21%25K | -9.81%2.03M | -79.71%402K | --472K | --263K | --895K |
Depreciation and amortization | 37.33%10.74M | 33.10%2.8M | 29.81%2.48M | 44.17%2.9M | 42.63%2.57M | 117.44%7.82M | 62.77%2.1M | 133.66%1.91M | 166.67%2.01M | 145.10%1.8M |
Deferred tax | 76.42%-154K | 4.35%-88K | ---22K | ---21K | 95.90%-23K | -264.80%-653K | 48.60%-92K | --0 | --0 | ---561K |
Other non cash items | 31.07%17.82M | -49.57%2.16M | -39.15%1.99M | 208.73%10.9M | 10.35%2.77M | 300.59%13.59M | 253.26%4.29M | 114.09%3.27M | 962.95%3.53M | 679.81%2.51M |
Change In working capital | 48.60%-13.6M | 17.61%-1.6M | 40.79%-4.36M | 111.16%534K | 33.90%-8.17M | -11.85%-26.45M | 86.14%-1.94M | -1.93%-7.36M | -238.47%-4.79M | -1,133.93%-12.36M |
-Change in receivables | -21.06%-20.59M | -383.22%-5.72M | 8.81%-6.57M | 3.23%-5.5M | 54.37%-2.8M | -53.03%-17.01M | 527.97%2.02M | -90.90%-7.2M | -321.65%-5.69M | -11.22%-6.15M |
-Change in inventory | -541.60%-1.55M | -138.03%-1.53M | 99.44%-22K | -128.32%-128K | 173.89%133K | 19.80%351K | 834.24%4.03M | -6,275.00%-3.95M | 3,328.57%452K | -122.73%-180K |
-Change in prepaid assets | 203.28%1.67M | -496.43%-666K | 780.00%918K | 155.60%1.23M | -67.37%185K | 59.85%-1.62M | 205.45%168K | -111.34%-135K | 49.58%-2.22M | 164.80%567K |
-Change in payables and accrued expense | 1,386.51%13.88M | 372.85%12.05M | -115.60%-861K | -4.96%5.16M | 55.94%-2.47M | 113.75%934K | 57.22%-4.42M | 255.99%5.52M | 52.10%5.43M | -259.81%-5.6M |
-Change in other current assets | 98.06%-80K | -660.31%-1.48M | 6,560.66%3.94M | 155.01%1.14M | -106.32%-3.69M | -987.07%-4.12M | -67.24%-194K | -176.25%-61K | -386.46%-2.07M | -697.77%-1.79M |
-Change in other current liabilities | 3.61%-5.52M | -11.07%-1.68M | -2.07%-1.48M | 0.36%-1.4M | 29.15%-970K | -577.75%-5.73M | -2,194.44%-1.51M | -277.55%-1.45M | -423.88%-1.4M | -414.66%-1.37M |
-Change in other working capital | -291.02%-1.4M | -26.44%-2.58M | -243.53%-292K | -95.26%34K | -33.05%1.44M | 145.23%735K | 23.75%-2.04M | 90.14%-85K | 124.06%717K | 34.48%2.15M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 52.25%-29.88M | 92.42%-1.29M | 47.18%-5.98M | 38.09%-6.15M | 32.17%-16.46M | 8.74%-62.58M | 45.31%-17.07M | 32.69%-11.31M | 6.41%-9.94M | -144.01%-24.26M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 107.04%16.81M | -79.84%10.63M | -19.06%-6.56M | 776.61%22.74M | 96.46%-10M | -12.17%-238.63M | -10.45%52.71M | 97.95%-5.51M | -123.47%-3.36M | -22,606.19%-282.47M |
Net PPE purchase and sale | -35.67%-18.26M | -59.86%-6.42M | 14.41%-3.57M | -48.84%-4.31M | -66.65%-3.96M | -114.96%-13.46M | -145.45%-4.02M | -122.27%-4.17M | -92.35%-2.89M | -91.16%-2.38M |
Net business purchase and sale | ---3.35M | --0 | --0 | --0 | ---3.35M | --0 | --0 | --0 | --0 | --0 |
Net investment purchase and sale | 117.06%38.42M | -69.95%17.05M | -123.39%-2.99M | 5,879.27%27.05M | 99.04%-2.69M | -593.53%-225.17M | -75.81%56.72M | 99.50%-1.34M | ---468K | ---280.09M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 107.04%16.81M | -79.84%10.63M | -19.06%-6.56M | 776.61%22.74M | 96.46%-10M | -12.17%-238.63M | -10.45%52.71M | 97.95%-5.51M | -123.47%-3.36M | -22,606.19%-282.47M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -99.62%1.07M | 32.40%-361K | -66.47%284K | -44.87%661K | -99.83%483K | -8.71%280.97M | -162.24%-534K | -99.72%847K | 3,024.39%1.2M | 33,050.65%279.46M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | 1,880.39%287.5M | --0 | --0 | --0 | 9,583,366.67%287.5M |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -48.61%1.91M | 20.85%481K | -66.47%284K | -45.24%661K | -61.76%483K | 59.37%3.72M | -26.84%398K | 86.15%847K | 148.35%1.21M | 49.29%1.26M |
Net other financing activities | 91.78%-842K | ---- | ---- | ---- | ---- | -178.44%-10.24M | -394.01%-932K | --0 | ---8K | ---9.3M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -99.62%1.07M | 32.40%-361K | -66.47%284K | -44.87%661K | -99.83%483K | -8.71%280.97M | -162.24%-534K | -99.72%847K | 3,024.39%1.2M | 33,050.65%279.46M |
Net cash flow | ||||||||||
Beginning cash position | -23.88%65.66M | 45.50%44.37M | 21.15%56.74M | -32.67%39.71M | -23.88%65.66M | 44.07%86.26M | -47.22%30.5M | 25.39%46.83M | 19.10%58.97M | 44.07%86.26M |
Current changes in cash | 40.67%-12M | -74.45%8.97M | 23.31%-12.25M | 242.57%17.25M | 4.74%-25.97M | -176.50%-20.23M | 23.13%35.11M | -178.15%-15.98M | 0.53%-12.1M | -163.60%-27.26M |
Effect of exchange rate changes | 36.24%-234K | 39.66%81K | 68.52%-113K | -486.49%-217K | 151.72%15K | -501.64%-367K | 307.14%58K | -2,143.75%-359K | -1,950.00%-37K | -52.63%-29K |
End cash Position | -18.64%53.42M | -18.64%53.42M | 45.50%44.37M | 21.15%56.74M | -32.67%39.71M | -23.88%65.66M | -23.88%65.66M | -47.22%30.5M | 25.39%46.83M | 19.10%58.97M |
Free cash flow | 36.55%-48.36M | 63.44%-7.72M | 38.35%-9.55M | 18.49%-10.46M | 22.99%-20.64M | -1.86%-76.23M | 35.72%-21.11M | 17.13%-15.49M | -5.84%-12.83M | -139.60%-26.8M |
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