(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 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -72.69%9.1M | -93.83%19.47M | -130.40%-15.33M | -108.27%-7.52M | -90.48%9M | -58.14%33.31M | 159.40%315.46M | -1.12%50.42M | 135.44%90.87M | 502.96%94.57M |
Net income from continuing operations | -212.28%-13M | -84.50%22.97M | 132.60%73.35M | -258.58%-40.95M | -113.64%-5.27M | -107.99%-4.16M | 194.72%148.14M | 10.49%31.54M | -22.33%25.82M | 21.07%38.66M |
Operating gains losses | 2.86%2.63M | 491.02%20.47M | 196.82%2.74M | 95.78%21.23M | -134.09%-6.06M | 231.33%2.55M | 171.15%3.46M | 76.08%-2.83M | 281.52%10.84M | 66.47%-2.59M |
Depreciation and amortization | 4.20%5.88M | 8.71%25.9M | 263.02%8.59M | -32.29%4.97M | 5.69%6.69M | -27.47%5.65M | 4.74%23.82M | -57.58%2.37M | 44.76%7.34M | 6.15%6.33M |
Remuneration paid in stock | -46.96%2.1M | -116.71%-2.84M | -67.48%1.42M | -128.82%-617K | -267.70%-7.6M | -33.56%3.96M | 205.19%16.99M | 24.53%4.36M | 148.09%2.14M | 688.17%4.53M |
Deferred tax | 688.85%11.11M | -199.93%-95.27M | -467.53%-96.41M | -93.65%880K | -104.80%-1.14M | -95.52%1.41M | 215.06%95.34M | 36.81%26.23M | 37.77%13.87M | 259.83%23.81M |
Other non cashItems | 53.31%12.57M | 6.44%33.61M | 9.32%8.68M | -6.86%9.54M | -31.24%7.2M | 179.70%8.2M | 124.41%31.58M | 173.88%7.94M | 173.72%10.24M | 153.30%10.47M |
Change In working capital | -177.57%-12.19M | 477.71%14.64M | 28.63%-13.69M | -112.45%-2.57M | 13.69%15.19M | 184.17%15.71M | -208.63%-3.88M | -710.24%-19.18M | 344.71%20.61M | 151.73%13.36M |
-Change in receivables | -277.56%-2.29M | -98.35%-2.4M | -14.84%-19.59M | -131.84%-6.66M | 92.80%22.56M | 107.68%1.29M | 59.99%-1.21M | -1,558.85%-17.05M | 2,195.72%20.91M | 140.94%11.7M |
-Change in inventory | -204,450.00%-4.09M | -224.14%-5.07M | 258.52%4.8M | -825.38%-10.46M | 110.80%594K | -100.03%-2K | -45.85%4.09M | -58.47%1.34M | 187.13%1.44M | -223.89%-5.5M |
-Change in payables and accrued expense | -140.27%-5.81M | 487.81%26.19M | 249.42%5.18M | 934.46%14.55M | -211.29%-7.97M | 265.74%14.43M | -608.60%-6.75M | -177.56%-3.46M | 77.29%-1.74M | 525.62%7.16M |
-Change in other current assets | ---- | ---4.08M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -72.69%9.1M | -93.83%19.47M | -130.40%-15.33M | -108.27%-7.52M | -90.48%9M | -58.14%33.31M | 159.40%315.46M | -1.12%50.42M | 135.44%90.87M | 502.96%94.57M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 86.56%-6.34M | 133.48%51.39M | 510.38%189.02M | 16.88%-32.52M | -30.84%-57.94M | -96.30%-47.16M | -172.57%-153.49M | -116.33%-46.06M | -243.90%-39.12M | -339.68%-44.29M |
Net PPE purchase and sale | 95.05%-1.86M | 0.83%-116.34M | 56.07%-17.62M | 10.13%-24.92M | -7.14%-36.16M | -139.25%-37.65M | -236.54%-117.31M | -184.49%-40.11M | -457.93%-27.73M | -249.43%-33.74M |
Net business purchase and sale | ---- | --202.58M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net investment purchase and sale | ---- | --0 | --0 | --0 | --0 | ---- | ---3.4M | --0 | --0 | ---3.4M |
Net other investing changes | 52.96%-4.48M | -6.30%-34.85M | 168.18%4.06M | 33.28%-7.6M | -205.00%-21.79M | -14.79%-9.52M | -52.81%-32.78M | 17.23%-5.96M | -77.85%-11.39M | -1,621.45%-7.14M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 86.56%-6.34M | 133.48%51.39M | 510.38%189.02M | 16.88%-32.52M | -30.84%-57.94M | -96.30%-47.16M | -172.57%-153.49M | -116.33%-46.06M | -243.90%-39.12M | -339.68%-44.29M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -146.47%-31.83M | -116.74%-163.41M | -700.57%-123.98M | -6.40%-15.38M | 73.77%-11.13M | -329.25%-12.92M | -584.54%-75.4M | -487.95%-15.49M | -490.36%-14.46M | -269.58%-42.44M |
Net issuance payments of debt | -3,043.41%-121.71M | -108.85%-11.85M | -66.87%3.88M | 93.17%-2.9M | -104.78%-8.95M | 83.04%-3.87M | 311.91%133.86M | 245.05%11.7M | -81.87%-42.47M | 2,390.13%187.45M |
Net common stock issuance | ---- | 77.01%3.42M | ---- | ---- | ---- | ---- | -88.31%1.93M | ---- | ---- | ---- |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -65.30%322K | ---- | ---- | --0 | 97.72%2.43M | 89.39%928K | ---- | ---- | -98.76%6K | --1.23M |
Interest paid (cash flow from financing activities) | -936.90%-10.45M | 18.68%-29.56M | 45.79%-14.17M | 49.02%-993K | -86.14%-13.39M | 5.53%-1.01M | -267.11%-36.35M | -778.17%-26.14M | -2.85%-1.95M | -118.04%-7.19M |
Net other financing activities | 1,215.67%100.01M | 28.26%-125.42M | -8,999.92%-113.75M | -138.36%-11.49M | 103.92%8.78M | -143.96%-8.96M | -483.95%-174.83M | -24.88%-1.25M | 34.23%29.95M | ---223.93M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -146.47%-31.83M | -116.74%-163.41M | -700.57%-123.98M | -6.40%-15.38M | 73.77%-11.13M | -329.25%-12.92M | -584.54%-75.4M | -487.95%-15.49M | -490.36%-14.46M | -269.58%-42.44M |
Net cash flow | ||||||||||
Beginning cash position | -51.34%83.65M | 100.89%171.9M | -81.82%33.33M | -40.79%85.54M | 4.70%143.5M | 100.89%171.9M | 166.36%85.57M | 242.21%183.33M | 398.09%144.46M | 278.39%137.07M |
Current changes in cash | -8.63%-29.07M | -206.91%-92.55M | 546.72%49.71M | -248.63%-55.42M | -865.54%-60.07M | -150.92%-26.76M | 59.47%86.57M | -133.03%-11.13M | 50.54%37.29M | 233.66%7.85M |
Effect of exchange rate changes | 96.40%-59K | 1,905.88%4.3M | 303.30%616K | 102.78%3.21M | 568.89%2.11M | -53.71%-1.64M | 71.63%-238K | 82.09%-303K | 891.00%1.58M | 66.64%-450K |
End cash Position | -62.01%54.52M | -51.34%83.65M | -51.34%83.65M | -81.82%33.33M | -40.79%85.54M | 4.70%143.5M | 100.89%171.9M | 100.89%171.9M | 242.21%183.33M | 398.09%144.46M |
Free cash from | 267.06%7.24M | -148.89%-96.87M | -419.42%-32.95M | -151.37%-32.44M | -144.64%-27.15M | -106.78%-4.33M | 128.40%198.14M | -72.04%10.31M | 87.78%63.14M | 909.12%60.83M |
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