(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 | -421.36%-101.16M | -800.15%-127.82M | 255.84%15.4M | -76.96%3.9M | 18.97%7.36M | 12,924.55%31.48M | -7.21%18.26M | -27.16%-9.88M | 399.66%16.91M | 202.84%6.19M |
Net income from continuing operations | 112.99%1.67M | 56.00%-4.59M | 18.96%1.28M | 333.90%4.39M | 136.78%595.46K | -156.21%-12.85M | -174.88%-10.43M | 113.64%1.07M | -104.58%-1.88M | 74.71%-1.62M |
Operating gains losses | --141.39K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -4.14%11.91M | 1.60%2.96M | -5.15%2.91M | -5.06%2.99M | -7.39%3.05M | 23.80%12.43M | -7.34%2.92M | 25.12%3.07M | 41.38%3.15M | 48.87%3.29M |
Deferred tax | 144.08%203.24K | 217.03%403.55K | --0 | ---- | ---- | -111.32%-461.05K | -108.44%-344.84K | --0 | ---- | ---- |
Other non cash items | 57.04%-1.8M | --0 | --0 | -653.45%-2.16M | 113.42%361K | -48.09%-4.2M | ---1.46M | ---435K | --391K | -653.50%-2.69M |
Change In working capital | -497.16%-126.44M | -642.94%-129.07M | 151.34%7.11M | -146.39%-6.84M | -67.24%2.35M | 16.40%31.84M | 29.42%23.77M | -484.38%-13.86M | 748.59%14.75M | -47.34%7.18M |
-Change in receivables | -411.39%-108.27M | -1,594.18%-121.02M | 122.99%4.43M | 91.28%-1.43M | 52.88%9.74M | -535.02%-21.17M | -18.31%8.1M | -1,427.58%-19.28M | -108.59%-16.36M | 253.86%6.37M |
-Change in inventory | -135.44%-21.53M | -175.11%-3.03M | 82.71%-559.28K | 10.12%-11.19M | -370.14%-6.75M | -21.57%-9.15M | 5,189.35%4.04M | 21.42%-3.23M | -405.23%-12.45M | 389.17%2.5M |
-Change in prepaid assets | -90.83%1.49M | -131.50%-1.22M | 289.80%2.03M | -109.83%-1.18M | 30.82%1.87M | -41.43%16.28M | -57.04%3.87M | 41.19%-1.07M | 573.69%12.05M | -92.42%1.43M |
-Change in payables and accrued expense | -51.01%34.49M | -71.58%5.32M | -38.21%9.59M | -52.20%16.68M | 127.13%2.91M | 448.17%70.41M | 909.81%18.72M | 221.49%15.51M | 450.45%34.89M | 834.25%1.28M |
-Change in other current liabilities | -33.00%-32.63M | 16.78%-9.12M | -44.76%-8.38M | -186.98%-9.72M | -22.99%-5.41M | -912.30%-24.53M | -370.26%-10.96M | -115,724,440.00%-5.79M | -3,531.45%-3.39M | ---4.4M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -421.36%-101.16M | -800.15%-127.82M | 255.84%15.4M | -76.96%3.9M | 18.97%7.36M | 12,924.55%31.48M | -7.21%18.26M | -27.16%-9.88M | 399.66%16.91M | 202.84%6.19M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 192.14%32.28M | 1,471.13%79.6M | -118.19%-12.67M | -124.05%-15.01M | -17.47%-19.64M | -257.73%-35.03M | 26.06%-5.81M | -141.55%-5.81M | -235.31%-6.7M | -250.19%-16.72M |
Net PPE purchase and sale | -246.79%-13.25M | 96.35%-68.21K | -7,574.64%-11.74M | 4.86%-802.38K | 33.65%-634.91K | -158.59%-3.82M | -8.72%-1.87M | 97.67%-153K | -103.37%-843.37K | 90.62%-956.85K |
Net business purchase and sale | --282.14K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 244.96%45.24M | 1,035.73%79.39M | 16.22%-929.34K | -142.61%-14.21M | -20.58%-19M | 42.60%-31.21M | -5,076.68%-8.48M | -44,025.42%-1.11M | 84.85%-5.86M | -1.44%-15.76M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 192.14%32.28M | 1,471.13%79.6M | -118.19%-12.67M | -124.05%-15.01M | -17.47%-19.64M | -257.73%-35.03M | 26.06%-5.81M | -141.55%-5.81M | -235.31%-6.7M | -250.19%-16.72M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 442.22%14.83M | 154.22%2.85M | 225.05%10.45M | 243.46%2.89M | -385.50%-1.36M | -679.34%-4.33M | -179.21%-5.25M | 35.08%3.21M | -905.32%-2.01M | -279.83K |
Net issuance payments of debt | 393.63%11.89M | 95.98%-90.28K | 151.55%10.45M | --2.89M | -371.71%-1.36M | -23.79%2.41M | -523.26%-2.25M | 74.55%4.15M | --0 | --500K |
Net common stock issuance | 93.19%-510.75K | 82.94%-510.75K | --0 | --0 | --0 | -210.85%-7.5M | -24.11%-2.99M | ---924.59K | ---2M | ---1.58M |
Proceeds from stock option exercised by employees | --3.45M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | --757.98K | ---14.74K | ---14.78K | ---16.23K | --803.73K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 442.22%14.83M | 154.22%2.85M | 225.05%10.45M | 243.46%2.89M | -385.50%-1.36M | -679.34%-4.33M | -179.21%-5.25M | 35.08%3.21M | -905.32%-2.01M | ---279.83K |
Net cash flow | ||||||||||
Beginning cash position | -10.46%151.04M | -3.59%134.86M | -22.40%123.64M | -12.73%138.08M | -10.46%151.04M | 18.35%168.68M | -10.77%139.88M | 7.52%159.33M | 7.49%158.22M | 18.35%168.68M |
Current changes in cash | -585.49%-54.05M | -730.49%-45.37M | 205.63%13.18M | -200.35%-8.23M | -26.14%-13.63M | -133.99%-7.89M | -27.61%7.2M | -245.23%-12.47M | 1,955.66%8.2M | -311.39%-10.81M |
Effect of exchange rate changes | 65.57%-3.36M | 4.52%4.14M | 71.87%-1.96M | 12.37%-6.21M | 91.88%676.21K | -429.87%-9.75M | 101.49%3.96M | -92,396.96%-6.98M | -593.41%-7.09M | 180.40%352.42K |
End cash Position | -38.01%93.63M | -38.01%93.63M | -3.59%134.86M | -22.40%123.64M | -12.73%138.08M | -10.46%151.04M | -10.46%151.04M | -10.77%139.88M | 7.52%159.33M | 7.49%158.22M |
Free cash flow | -513.64%-114.41M | -880.32%-127.89M | 136.43%3.65M | -80.74%3.1M | 28.59%6.73M | 246.34%27.66M | 5.53%16.39M | 30.00%-10.03M | 514.91%16.07M | 132.25%5.23M |
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