(Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -91.45%4.7M | 269.72%80.6M | 153.73%207.3M | -7.65%72.4M | 45.98%58.1M | 833.33%55M | 175.17%21.8M | -12.34%81.7M | 13.95%78.4M | 1,321.43%39.8M |
Net income from continuing operations | 7.96%31.2M | 24.70%41.4M | 4.59%139.1M | 48.24%37.8M | 1.29%39.2M | -10.53%28.9M | -9.04%33.2M | 42.86%133M | 6.69%25.5M | 65.38%38.7M |
Operating gains losses | 11.11%-800K | -12.50%-900K | -32.00%-3.3M | -33.33%-800K | -33.33%-800K | -50.00%-900K | -14.29%-800K | 52.83%-2.5M | 79.31%-600K | 25.00%-600K |
Depreciation and amortization | 12.12%11.1M | 11.83%10.4M | -2.00%39.3M | 10.87%10.2M | -1.98%9.9M | -3.88%9.9M | -11.43%9.3M | -6.09%40.1M | -22.03%9.2M | -1.94%10.1M |
Deferred tax | 0.00%-100K | -33.33%800K | 165.45%3.6M | 150.82%3.1M | -50.00%-600K | -200.00%-100K | 33.33%1.2M | -185.94%-5.5M | -281.25%-6.1M | -300.00%-400K |
Other non cash items | --600K | --800K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Change In working capital | -359.21%-39.4M | 213.04%26M | 122.86%20.6M | -58.68%20M | 188.42%8.4M | 129.75%15.2M | 70.47%-23M | -87.32%-90.1M | 28.04%48.4M | 70.31%-9.5M |
-Change in receivables | -53.70%15M | 758.33%39.5M | 77.30%-12.6M | -388.36%-42.1M | 138.75%3.1M | 452.17%32.4M | 88.66%-6M | 21.05%-55.5M | -9.88%14.6M | 63.96%-8M |
-Change in inventory | -219.19%-11.8M | -165.93%-6M | 184.26%83M | 190.78%41M | 194.65%23M | 116.84%9.9M | 130.85%9.1M | -58.87%-98.5M | 387.76%14.1M | 5.81%-24.3M |
-Change in prepaid assets | 6.00%5.3M | 400.00%3.6M | -191.30%-4.2M | -62.12%-10.7M | -42.55%2.7M | -5.66%5M | -200.00%-1.2M | 231.43%4.6M | -11.86%-6.6M | 527.27%4.7M |
-Change in payables and accrued expense | -325.71%-44.7M | 59.93%-10.9M | -183.02%-52.8M | -14.29%24.6M | -318.13%-39.7M | -192.11%-10.5M | -613.21%-27.2M | -26.90%63.6M | -10.87%28.7M | 13.04%18.2M |
-Change in other working capital | 85.19%-3.2M | -108.70%-200K | 267.44%7.2M | ---- | ---- | -10,900.00%-21.6M | 215.00%2.3M | -714.29%-4.3M | -1,300.00%-2.4M | -110.00%-100K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -91.45%4.7M | 269.72%80.6M | 153.73%207.3M | -7.65%72.4M | 45.98%58.1M | 833.33%55M | 175.17%21.8M | -12.34%81.7M | 13.95%78.4M | 1,321.43%39.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 10.98%-15.4M | 35.00%-14.3M | -165.56%-111.8M | -269.54%-55.8M | -73.96%-16.7M | -92.22%-17.3M | -161.90%-22M | -16.30%-42.1M | -64.13%-15.1M | -23.08%-9.6M |
Capital expenditure reported | 26.85%-10.9M | 39.55%-10.7M | -56.82%-62.1M | -35.20%-16.9M | -29.90%-12.6M | -65.56%-14.9M | -110.71%-17.7M | -1.28%-39.6M | -6.84%-12.5M | -22.78%-9.7M |
Net PPE purchase and sale | --100K | --100K | -50.00%100K | 0.00%100K | --0 | --0 | --0 | -93.10%200K | -96.00%100K | ---- |
Net intangibles purchase and sale | -83.33%-4.4M | 13.95%-3.7M | -459.26%-15.1M | -59.26%-4.3M | ---4.1M | ---2.4M | ---4.3M | ---2.7M | ---2.7M | --0 |
Net business purchase and sale | ---- | ---- | ---34.7M | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 10.98%-15.4M | 35.00%-14.3M | -165.56%-111.8M | -269.54%-55.8M | -73.96%-16.7M | -92.22%-17.3M | -161.90%-22M | -16.30%-42.1M | -64.13%-15.1M | -23.08%-9.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1.56%-18.9M | 25.00%500K | -15.73%-39M | -20.00%-20.4M | 150.00%200K | -11.63%-19.2M | -55.56%400K | -68.50%-33.7M | -150.00%-17M | -500.00%-400K |
Net issuance payments of debt | ---- | ---- | -2,200.00%-2.3M | ---2.3M | ---- | ---- | ---- | 83.33%-100K | --0 | --0 |
Net common stock issuance | 71.43%-200K | -25.00%300K | 94.59%-200K | 112.50%100K | --0 | 56.25%-700K | -60.00%400K | -139.78%-3.7M | -109.88%-800K | -866.67%-2.3M |
Cash dividends paid | ---- | ---- | -10.73%-35.1M | -11.18%-17.9M | --0 | ---- | ---- | -10.07%-31.7M | -8.78%-16.1M | --0 |
Net other financing activities | --300K | --200K | -177.78%-1.4M | -200.00%-300K | --200K | ---- | ---- | 1,700.00%1.8M | ---100K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1.56%-18.9M | 25.00%500K | -15.73%-39M | -20.00%-20.4M | 150.00%200K | -11.63%-19.2M | -55.56%400K | -68.50%-33.7M | -150.00%-17M | -500.00%-400K |
Net cash flow | ||||||||||
Beginning cash position | 83.12%270.1M | 38.48%203.7M | 3.74%147.1M | 106.17%207.2M | 132.35%165.9M | 39.68%147.5M | 3.74%147.1M | 34.66%141.8M | 12.67%100.5M | -24.36%71.4M |
Current changes in cash | -260.00%-29.6M | 33,300.00%66.8M | 857.63%56.5M | -108.21%-3.8M | 39.60%41.6M | 154.90%18.5M | 100.55%200K | -84.05%5.9M | -12.31%46.3M | 708.16%29.8M |
Effect of exchange rate changes | -200.00%-300K | -300.00%-400K | 116.67%100K | 0.00%300K | 57.14%-300K | 80.00%-100K | -33.33%200K | -20.00%-600K | 250.00%300K | -133.33%-700K |
End cash Position | 44.79%240.2M | 83.12%270.1M | 38.48%203.7M | 38.48%203.7M | 106.17%207.2M | 132.35%165.9M | 39.68%147.5M | 3.74%147.1M | 3.74%147.1M | 12.67%100.5M |
Free cash flow | -128.12%-10.6M | 33,200.00%66.2M | 230.20%130.1M | -18.99%51.2M | 37.54%41.4M | 328.48%37.7M | 99.47%-200K | -27.17%39.4M | 10.68%63.2M | 690.20%30.1M |
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