(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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -272.87%-25.17M | -133.71%-7.86M | -437.29%-25.99M | 48.73%-30.56M | 27.26%-15.61M | -331.92%-6.75M | 87.57%-3.36M | -491.42%-4.84M | -323.82%-59.6M | -612.10%-21.46M |
Net income from continuing operations | -616.72%-30.57M | -630.14%-119.77M | 31.20%-11.28M | -429.61%-74.71M | -362.24%-37.65M | -2,309.84%-4.27M | -841.88%-16.4M | -318.86%-16.39M | 16.13%-14.11M | -425.55%-8.15M |
Operating gains losses | 1,483.52%5.57M | 190.67%41.64M | -148.18%-4.31M | 1,056.13%22.54M | -289.55%-1.09M | 118.80%352K | 430.17%14.33M | 172.74%8.95M | -221.43%-2.36M | 55.98%574K |
Depreciation and amortization | 61.43%1.43M | 84.36%1.65M | 87.78%1.71M | 5.58%3.54M | -13.03%854K | 3.39%884K | 19.65%895K | 18.08%908K | 7.23%3.35M | -40.48%982K |
Asset impairment expenditure | --6.65M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Remuneration paid in stock | --863K | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --3.47M | --0 |
Remuneration paid in stock | 141.87%595K | 24.41%423K | 36.10%328K | 147.68%1.34M | 279.10%508K | 129.91%246K | 65.05%340K | 161.96%241K | -18.33%539K | 8.94%134K |
Deferred tax | -180.36%-1.9M | -1,764.00%-5.41M | -74.39%826K | 857.98%14.52M | 136.44%8.61M | 246.07%2.36M | -63.40%325K | 12,303.85%3.23M | -68.86%1.52M | 567.03%3.64M |
Other non cashItems | 4,413.79%5.24M | 92.02%-294K | 278.92%773K | 241.51%5.3M | 495.44%8.66M | 135.47%116K | -341.23%-3.69M | -93.00%204K | -116.91%-3.74M | -305.74%-2.19M |
Change In working capital | -168.09%-12.98M | 1,199.43%11.41M | -663.24%-14.04M | 100.07%35K | 136.29%5.84M | -307.32%-4.84M | 103.09%878K | 8.42%-1.84M | -692.78%-47.81M | -939.90%-16.08M |
-Change in receivables | 1,387.98%21.43M | 30.86%-13.95M | 4.34%-7.27M | 36.01%-29.53M | 99.45%-106K | -148.94%-1.66M | -29.64%-20.17M | -13.73%-7.6M | -226.46%-46.16M | -299.15%-19.36M |
-Change in inventory | 57.28%-786K | 55.57%-331K | 1,513.98%1.5M | -211.41%-4.56M | -4,034.00%-2.07M | -397.30%-1.84M | -124.40%-745K | -98.08%93K | 124.34%4.09M | -101.67%-50K |
-Change in prepaid assets | -20.40%-714K | -201.00%-903K | -50.07%381K | 161.10%2.82M | 200.65%2.95M | 64.21%-593K | -797.67%-300K | 1,222.06%763K | -371.60%-4.61M | -1,706.79%-2.93M |
-Change in payables and accrued expense | -1,158.48%-34.5M | -21.37%11.91M | -72.48%2.26M | 765.27%24.51M | -129.12%-2.1M | 241.27%3.26M | 344.25%15.15M | -17.26%8.2M | -57.37%2.83M | 12.50%7.21M |
-Change in other current assets | 576.48%2.65M | 493.41%9.63M | -184.39%-11.39M | -170.77%-632K | 164.15%2.31M | -105.57%-557K | 124.56%1.62M | -19.02%-4M | 116.69%893K | 321.74%873K |
-Change in other working capital | 69.01%-1.07M | -5.13%5.04M | -32.01%478K | 252.65%7.43M | 365.99%4.86M | 48.74%-3.45M | 1,792.17%5.32M | 110.57%703K | -128.00%-4.87M | 31.79%-1.83M |
Tax refund paid | 96.01%-64K | -623.08%-282K | 97.74%-3K | -579.91%-3.11M | -263.86%-1.34M | -576.37%-1.6M | -154.93%-39K | -277.33%-133K | -147.22%-458K | ---368K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -272.87%-25.17M | -133.71%-7.86M | -437.29%-25.99M | 48.73%-30.56M | 27.26%-15.61M | -331.92%-6.75M | 87.57%-3.36M | -491.42%-4.84M | -323.82%-59.6M | -612.10%-21.46M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 85.02%-7.57M | 26.88%-36.68M | 143.70%15.6M | -38.89%-192.5M | -1.27%-56.12M | 12.95%-50.52M | -225.41%-50.17M | -75.94%-35.7M | 10.28%-138.6M | -20.37%-55.41M |
Net PPE purchase and sale | 93.99%-1.87M | 45.03%-24.7M | -114.70%-36.96M | -58.02%-121.96M | -5.68%-28.71M | 4.35%-31.11M | -262.40%-44.94M | -13.95%-17.21M | 38.52%-77.18M | 20.02%-27.16M |
Net intangibles purchas and sale | 65.29%-193K | 55.84%-34K | 60.92%-68K | -14.29%-456K | 587.50%351K | -227.06%-556K | ---77K | 75.25%-174K | 75.82%-399K | 91.95%-72K |
Net business purchase and sale | --0 | --0 | 5,650.59%70.66M | 80.46%-2.15M | --0 | 76.07%-2.15M | --1.27M | ---1.27M | -67.14%-11.02M | 15.16%-2.02M |
Net other investing changes | 67.05%-5.5M | -85.88%-11.94M | -5.81%-18.03M | -35.87%-67.93M | -6.14%-27.76M | -2.20%-16.7M | -113.00%-6.42M | -280.08%-17.04M | -141.74%-50M | -197.34%-26.16M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 85.02%-7.57M | 26.88%-36.68M | 143.70%15.6M | -38.89%-192.5M | -1.27%-56.12M | 12.95%-50.52M | -225.41%-50.17M | -75.94%-35.7M | 10.28%-138.6M | -20.37%-55.41M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -77.79%23.21M | -75.22%17.01M | 63.93%20.28M | -17.29%198.14M | -45.72%12.64M | 383.40%104.51M | -61.24%68.62M | -4.46%12.37M | 55.68%239.55M | 46.78%23.28M |
Net issuance payments of debt | -71.18%29.96M | -74.49%3.97M | -25.20%10.86M | 236.76%125.63M | -125.04%-8.39M | 2,432.04%103.94M | 39,815.38%15.57M | 76.22%14.51M | 173.69%37.31M | 9,054.28%33.49M |
Net common stock issuance | --0 | ---- | ---- | -71.95%55.93M | 102.17%1K | -100.00%1K | ---- | ---- | 1,108.50%199.4M | -104.60%-46K |
Net preferred stock issuance | -87.83%1.66M | --9.16M | 901.58%8.89M | 73.68%24M | 550.86%9.48M | 152.84%13.63M | --0 | -70.41%888K | 40.13%13.82M | -60.55%1.46M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | ---3K | 750.00%13K | --0 | --0 | --0 | --0 | -100.02%-2K | --2K | --10.02M | --0 |
Interest paid (cash flow from financing activities) | 84.54%-917K | -43.10%-166K | 26.09%-85K | -79.32%-2.33M | --3.83M | -398.99%-5.93M | -110.91%-116K | -101.75%-115K | -26.56%-1.3M | --0 |
Net other financing activities | -5.08%-7.49M | 246.26%4.03M | 121.01%613K | 74.14%-5.09M | 166.37%7.71M | -180.30%-7.13M | 76.98%-2.76M | -265.14%-2.92M | -110.99%-19.69M | -200.63%-11.62M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -77.79%23.21M | -75.22%17.01M | 63.93%20.28M | -17.29%198.14M | -45.72%12.64M | 383.40%104.51M | -61.24%68.62M | -4.46%12.37M | 55.68%239.55M | 46.78%23.28M |
Net cash flow | ||||||||||
Beginning cash position | -42.01%37.36M | 31.36%65.45M | -30.18%55.38M | 92.69%79.32M | -18.67%109.91M | -62.13%64.42M | 46.05%49.83M | 92.69%79.32M | 386.57%41.16M | 92.50%135.14M |
Current changes in cash | -120.16%-9.53M | -282.45%-27.53M | 135.08%9.88M | -160.28%-24.93M | -10.26%-59.09M | 241.00%47.24M | -88.78%15.09M | -361.00%-28.17M | 58.88%41.35M | -106.23%-53.59M |
Effect of exchange rate changes | 123.40%410K | -13.05%-563K | 114.42%190K | 130.90%988K | 303.48%4.56M | -18.38%-1.75M | -134.16%-498K | -40.81%-1.32M | -147.87%-3.2M | 26.71%-2.24M |
End cash Position | -74.31%28.24M | -42.01%37.36M | 31.36%65.45M | -30.18%55.38M | -30.18%55.38M | -18.67%109.91M | -62.13%64.42M | 46.05%49.83M | 92.69%79.32M | 92.69%79.32M |
Free cash from | 29.11%-27.23M | 32.61%-32.6M | -183.55%-63.02M | -11.51%-152.98M | 9.72%-43.96M | -28.98%-38.41M | -22.59%-48.38M | -52.51%-22.23M | -36.40%-137.18M | -58.77%-48.69M |
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 | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.