(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 | 59.26%306.28M | 78.02%79.17M | 50.65%104.86M | 161.92%48.01M | 23.94%74.24M | -9.57%192.31M | -1.00%44.47M | 18.72%69.6M | -63.47%18.33M | 1.65%59.9M |
Net income from continuing operations | 172.85%99.17M | 36.04%27.41M | 539.17%58.22M | 83.91%14.73M | -28.74%-1.18M | -8.38%36.35M | -13.13%20.15M | -49.58%9.11M | 90.15%8.01M | 84.21%-915K |
Depreciation and amortization | -9.52%70.27M | -16.16%15.54M | -9.73%17.61M | -6.45%26.31M | -5.96%10.81M | -18.27%77.66M | -67.18%18.54M | 54.50%19.51M | 119.18%28.13M | -12.18%11.49M |
Deferred tax | 60.88%-22.15M | 13.93%-13.31M | 295.35%33.3M | -70.90%-22.29M | -79.36%-19.86M | -516.12%-56.62M | -454.09%-15.46M | -1,358.15%-17.05M | -143.78%-13.04M | -360.27%-11.07M |
Other non cash items | 18.94%23.63M | 18.47%6.04M | 5.30%5.94M | 29.06%-2.56M | 11.56%14.21M | 464.29%19.86M | 113.43%5.1M | -58.16%5.64M | -126.19%-3.61M | -10.24%12.74M |
Change In working capital | -33.79%-102.35M | -13.97%-30.7M | -2,791.81%-65.7M | 57.65%-19.62M | 1,523.96%13.67M | 18.43%-76.5M | 20.53%-26.94M | 91.24%-2.27M | -48.13%-46.33M | 64.15%-960K |
-Change in receivables | -10.88%-54.95M | 95.17%-552K | -146.50%-20.01M | -5.87%-19.11M | -27.70%-15.28M | -47.77%-49.56M | -82.62%-11.43M | -17.67%-8.12M | -7.78%-18.05M | -228.88%-11.97M |
-Change in prepaid assets | 85.78%-5.12M | -311.52%-8.22M | 49.05%-9.06M | 41.64%-8.55M | 376.34%20.71M | 26.83%-36.03M | 111.33%3.89M | -118.21%-17.77M | -101.19%-14.66M | -1,626.27%-7.49M |
-Change in payables and accrued expense | -105.18%-2.55M | -34.23%-12.44M | -181.02%-27.33M | 661.28%18.58M | -33.41%18.64M | 63.78%49.14M | -162.71%-9.27M | 7,011.89%33.73M | -139.58%-3.31M | 281.34%27.99M |
-Change in other current liabilities | 0.81%-39.73M | 6.42%-9.48M | 7.94%-9.31M | -2.18%-10.55M | -9.53%-10.4M | 2.32%-40.06M | -24.79%-10.13M | 2.76%-10.12M | 33.92%-10.32M | -38.15%-9.49M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 59.26%306.28M | 78.02%79.17M | 50.65%104.86M | 161.92%48.01M | 23.94%74.24M | -9.57%192.31M | -1.00%44.47M | 18.72%69.6M | -63.47%18.33M | 1.65%59.9M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 56.65%-54.68M | 44.60%-8.22M | 100.43%420K | -21.52%-9.61M | -467.00%-37.28M | -356.22%-126.14M | -132.15%-14.84M | -1,100.89%-96.83M | -9.47%-7.9M | -10.02%-6.58M |
Net PPE purchase and sale | 16.05%-26.85M | 49.50%-6M | -1.62%-5.7M | 2.89%-7.64M | -13.29%-7.52M | -13.07%-31.98M | -77.72%-11.88M | 32.57%-5.61M | -7.98%-7.86M | -10.51%-6.64M |
Net investment purchase and sale | 70.26%-28.03M | 25.09%-2.26M | 106.69%6.1M | ---2.08M | ---29.8M | ---94.26M | ---3.01M | ---91.25M | --0 | --0 |
Net other investing changes | 107.45%195K | -31.37%35K | -41.67%14K | 352.38%106K | -34.43%40K | -85.13%94K | -82.47%51K | -90.44%24K | -168.85%-42K | 110.34%61K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 56.65%-54.68M | 44.60%-8.22M | 100.43%420K | -21.52%-9.61M | -467.00%-37.28M | -356.22%-126.14M | -132.15%-14.84M | -1,100.89%-96.83M | -9.47%-7.9M | -10.02%-6.58M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -3.89%-246.78M | -14.48%-63.55M | -15.29%-70.33M | -9.66%-58.2M | 19.49%-54.71M | 20.95%-237.53M | 38.52%-55.51M | 20.59%-61M | 27.41%-53.07M | -12.73%-67.95M |
Net common stock issuance | 0.00%-200M | 0.00%-50M | 0.00%-50M | -0.00%-50M | 0.01%-50M | 23.93%-200.01M | 41.24%-50M | 21.48%-50M | 22.64%-50M | -0.97%-50.01M |
Proceeds from stock option exercised by employees | 68.15%39.51M | 43.49%10.55M | -44.05%2.86M | 9.17%11.45M | 2,612.41%14.65M | -5.95%23.5M | -10.06%7.35M | 319.43%5.12M | 9.94%10.49M | -91.07%540K |
Net other financing activities | -41.40%-86.29M | -87.36%-24.1M | -43.91%-23.19M | -44.89%-19.65M | -4.69%-19.35M | 2.43%-61.02M | 3.76%-12.86M | -12.25%-16.12M | 24.76%-13.56M | -10.02%-18.49M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -3.89%-246.78M | -14.48%-63.55M | -15.29%-70.33M | -9.66%-58.2M | 19.49%-54.71M | 20.95%-237.53M | 38.52%-55.51M | 20.59%-61M | 27.41%-53.07M | -12.73%-67.95M |
Net cash flow | ||||||||||
Beginning cash position | -36.10%307.14M | -8.03%305.45M | -35.87%270.77M | -37.79%289.84M | -36.10%307.14M | -19.43%480.64M | -37.65%332.12M | -24.50%422.21M | -20.94%465.92M | -19.43%480.64M |
Current changes in cash | 102.81%4.82M | 128.62%7.41M | 139.62%34.95M | 53.58%-19.8M | -21.31%-17.74M | -48.39%-171.37M | 50.01%-25.87M | -236.14%-88.22M | -41.42%-42.65M | -99.60%-14.63M |
Effect of exchange rate changes | 195.79%2.05M | 27.85%1.14M | 85.50%-272K | 169.90%736K | 534.65%439K | -414.70%-2.14M | 421.58%894K | -461.68%-1.88M | -916.28%-1.05M | -248.53%-101K |
End cash Position | 2.23%314M | 2.23%314M | -8.03%305.45M | -35.87%270.77M | -37.79%289.84M | -36.10%307.14M | -36.10%307.14M | -37.65%332.12M | -24.50%422.21M | -20.94%465.92M |
Free cash flow | 74.29%279.43M | 124.47%73.17M | 54.95%99.16M | 285.71%40.37M | 25.27%66.73M | -13.04%160.33M | -14.75%32.6M | 27.20%64M | -75.60%10.47M | 0.64%53.27M |
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