(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 | -182.09%-118.3M | -95.74%13.95M | 41.56%-42.67M | 88.33%-6.4M | -50.13%-83.19M | 174.88%144.11M | 748.12%327.36M | -43.77%-73.02M | -8.88%-54.82M | -35.80%-55.41M |
Net income from continuing operations | -195.44%-118.67M | -104.68%-14.48M | 40.04%-28.69M | 20.84%-51.15M | 66.47%-24.35M | 158.69%124.34M | 890.33%309.43M | 21.02%-47.85M | 4.30%-64.62M | -62.87%-72.63M |
Operating gains losses | 98.42%-31K | 18.06%353K | 71.28%-523K | 139.02%437K | -143.44%-298K | -351.73%-1.96M | 228.33%299K | -62.44%-1.82M | -649.02%-1.12M | -4.32%686K |
Depreciation and amortization | 44.16%17.31M | 45.06%3.35M | 198.22%6.54M | 107.97%4.52M | -45.60%2.9M | 25.26%12M | 60.06%2.31M | -20.57%2.19M | -21.30%2.17M | 103.47%5.33M |
Deferred tax | -139.02%-757K | -151.41%-967K | 123.11%95K | 140.00%106K | -98.78%9K | 303.57%1.94M | 249.76%1.88M | -158.05%-411K | 59.29%-265K | 198.78%735K |
Other non cash items | 352.00%630K | --299K | ---168K | --0 | --499K | -217.37%-250K | --0 | --0 | ---- | ---- |
Change In working capital | -736.24%-25.55M | 138.91%21.37M | 26.61%-21.96M | 518.04%39.33M | -444.85%-64.27M | 921.63%4.02M | 191.24%8.94M | -2,240.84%-29.93M | 269.08%6.36M | 163.51%18.64M |
-Change in receivables | 179.51%13.92M | 279.20%47.8M | -697.92%-18.46M | 11,886.09%18.1M | -395.95%-33.52M | -6,482.33%-17.51M | -149.57%-26.67M | -153.94%-2.31M | 103.29%151K | 5.67%11.33M |
-Change in prepaid assets | 308.60%4.3M | -1,096.42%-7.68M | 1,493.72%17.98M | -216.08%-4.33M | 56.70%-1.67M | 86.96%-2.06M | 84.74%-642K | 18.66%-1.29M | 150.82%3.73M | -45.24%-3.86M |
-Change in payables and accrued expense | -260.32%-43.8M | -155.51%-21.32M | 78.81%-5.22M | 536.36%11.01M | -339.14%-28.27M | 65.80%27.32M | 566.33%38.41M | -6,687.70%-24.64M | -83.53%1.73M | 7,351.53%11.82M |
-Change in other current liabilities | 1.95%-3.66M | 51.95%-1.03M | 43.78%-949K | -214.80%-861K | -26.54%-820K | -14,269.23%-3.74M | -219.47%-2.15M | -0.60%-1.69M | -76.18%750K | 21.36%-648K |
-Change in other working capital | --3.7M | --3.61M | ---15.32M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -182.09%-118.3M | -95.74%13.95M | 41.56%-42.67M | 88.33%-6.4M | -50.13%-83.19M | 174.88%144.11M | 748.12%327.36M | -43.77%-73.02M | -8.88%-54.82M | -35.80%-55.41M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -284.88%-207.25M | 93.94%-1.34M | 76.93%-7.02M | -176.67%-60.67M | -771.83%-138.22M | -137.24%-53.85M | -1,088.21%-22.07M | -171.82%-30.43M | -180.51%-21.93M | -73.23%20.57M |
Net PPE purchase and sale | 69.64%-2.47M | -2.30%-356K | 5.20%-930K | 69.88%-802K | 90.72%-386K | 34.30%-8.15M | 92.72%-348K | 81.04%-981K | -52.00%-2.66M | -498.27%-4.16M |
Net intangibles purchase and sale | 67.78%-1.6M | -161.31%-1.4M | 92.71%-205K | --0 | --0 | -464.70%-4.98M | 36.39%-535K | ---2.81M | -2,607.50%-1.08M | ---546K |
Net investment purchase and sale | -398.91%-203.18M | 101.97%417K | 77.91%-5.89M | -229.26%-59.87M | -645.28%-137.84M | -125.79%-40.72M | -662.30%-21.18M | -156.03%-26.64M | -162.64%-18.18M | -67.40%25.28M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -284.88%-207.25M | 93.94%-1.34M | 76.93%-7.02M | -176.67%-60.67M | -771.83%-138.22M | -137.24%-53.85M | -1,088.21%-22.07M | -171.82%-30.43M | -180.51%-21.93M | -73.23%20.57M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -24.62%81.85M | 13,524.67%50.61M | 201.91%1.9M | 9,993.19%27.6M | -98.40%1.74M | 1,255.41%108.58M | -154.72%-377K | -86.18%628K | -141.58%-279K | 5,057.17%108.61M |
Net issuance payments of debt | -50.00%-21K | ---7K | 0.00%-5K | 200.00%5K | -250.00%-14K | 17.65%-14K | --0 | -25.00%-5K | -25.00%-5K | 0.00%-4K |
Net common stock issuance | -29.24%76.1M | --49.86M | --0 | 14,203.76%26.23M | --0 | --107.53M | --0 | --0 | ---186K | --107.72M |
Proceeds from stock option exercised by employees | 251.39%5.83M | 453.96%770K | 200.31%1.91M | 19,771.43%1.39M | 100.23%1.75M | -80.49%1.66M | -85.99%139K | -86.13%637K | -99.08%7K | -59.30%875K |
Net other financing activities | 91.11%-53K | 97.29%-14K | -200.00%-12K | ---- | ---- | -26.81%-596K | -73.15%-516K | 90.91%-4K | -7.95%-95K | 147.50%19K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -24.62%81.85M | 13,524.67%50.61M | 201.91%1.9M | 9,993.19%27.6M | -98.40%1.74M | 1,255.41%108.58M | -154.72%-377K | -86.18%628K | -141.58%-279K | 5,057.17%108.61M |
Net cash flow | ||||||||||
Beginning cash position | 98.60%400.91M | -1.82%94.33M | -28.47%142.1M | -34.09%181.58M | 98.60%400.91M | -16.60%201.87M | -62.09%96.08M | -22.75%198.65M | -1.58%275.52M | -16.60%201.87M |
Current changes in cash | -222.56%-243.71M | -79.26%63.23M | 53.52%-47.79M | 48.76%-39.47M | -397.78%-219.68M | 599.05%198.84M | 690.05%304.92M | -2,553.29%-102.82M | -243.25%-77.03M | 93.37%73.77M |
Effect of exchange rate changes | 74.38%354K | 96.59%-3K | -90.73%23K | -107.23%-12K | 381.30%346K | 162.46%203K | -183.81%-88K | 60.00%248K | 147.98%166K | 48.54%-123K |
End cash Position | -60.70%157.56M | -60.70%157.56M | -1.82%94.33M | -28.47%142.1M | -34.09%181.58M | 98.60%400.91M | 98.60%400.91M | -62.09%96.08M | -22.75%198.65M | -1.58%275.52M |
Free cash flow | -193.43%-122.38M | -96.26%12.2M | 42.97%-43.8M | 87.71%-7.2M | -39.03%-83.58M | 163.67%130.98M | 681.61%326.48M | -37.25%-76.81M | -12.32%-58.57M | -44.86%-60.12M |
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