(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 | ||||||||||
Net income from continuing operations | 97.97%29.3M | 233.87%8.3M | 48.08%7.7M | 4.65%9M | -40.28%4.3M | 851.77%14.8M | -302.95%-6.2M | 642.86%5.2M | 881.82%8.6M | 754.55%7.2M |
Other non cash items | 0.00%13.1M | 10.81%4.1M | 11.11%4M | -46.67%1.6M | 21.43%3.4M | 21.32%13.1M | 32.24%3.7M | 33.33%3.6M | 7.14%3M | 12.00%2.8M |
Change In working capital | -208.22%-7.9M | -88.07%1.3M | -135.00%-4.7M | -6.82%-4.7M | -92.86%200K | 78.44%7.3M | 109.98%10.9M | 9.09%-2M | -15.79%-4.4M | -42.86%2.8M |
-Change in receivables | 13.27%-8.5M | -64.44%-7.4M | -191.07%-5.1M | 142.42%2.8M | 127.91%1.2M | 52.92%-9.8M | 44.55%-4.5M | -13.85%5.6M | 26.67%-6.6M | 57.84%-4.3M |
-Change in inventory | 100.00%400K | 0.00%200K | --100K | --0 | --100K | -33.77%200K | -33.77%200K | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -2.84%75.4M | 6.78%25.2M | 0.00%17.3M | -5.63%15.1M | -14.01%17.8M | 89.15%77.6M | 32.40%23.6M | 130.67%17.3M | 400.00%16M | 65.60%20.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -46.15%-1.9M | 71.43%-200K | -350.00%-900K | -200.00%-600K | 0.00%-200K | -80.06%-1.3M | -473.77%-700K | 0.00%-200K | 0.00%-200K | 0.00%-200K |
Net intangibles purchase and sale | -59.62%-8.3M | 0.00%-1.6M | -70.59%-2.9M | -66.67%-2M | -157.14%-1.8M | -27.20%-5.2M | 35.69%-1.6M | -240.00%-1.7M | -140.00%-1.2M | -16.67%-700K |
Net business purchase and sale | 67.81%-27.1M | 75.68%-3.6M | -121.43%-6.2M | -1,440.00%-15.4M | 97.10%-1.9M | -319.68%-84.2M | -103.77%-14.8M | ---2.8M | 41.18%-1M | -490.99%-65.6M |
Net investment purchase and sale | --0 | --0 | --0 | --0 | --0 | --100K | --0 | --0 | --100K | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 58.83%-37.3M | 68.42%-5.4M | -112.77%-10M | -682.61%-18M | 94.14%-3.9M | -264.25%-90.6M | -73.20%-17.1M | -571.43%-4.7M | 4.17%-2.3M | -458.82%-66.5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -60.63%15M | -97.37%200K | 98.67%14.9M | --0 | -100.43%-100K | 48.25%38.1M | 3,700.00%7.6M | -35.90%7.5M | --0 | 26.37%23M |
Net common stock issuance | -168.21%-39.7M | -3,066.67%-9.5M | ---16.3M | ---9.9M | -106.84%-4M | --58.2M | ---300K | --0 | --0 | --58.5M |
Cash dividends paid | ---3.6M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---25.1M | ---4.5M | ---21M | --100K | --300K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -176.14%-43.4M | -605.00%-14.1M | 76.60%-4.4M | -411.76%-17.4M | -109.24%-7.5M | 305.84%57M | 59.64%-2M | -313.64%-18.8M | 30.61%-3.4M | 437.75%81.2M |
Net cash flow | ||||||||||
Beginning cash position | 68.98%94.8M | -0.12%83.7M | -13.24%82.6M | 13.58%102.9M | 68.98%94.8M | 95.78%56.1M | 55.19%83.8M | 141.01%95.2M | 110.21%90.6M | 95.47%56.1M |
Current changes in cash | -112.05%-5.3M | 26.67%5.7M | 146.77%2.9M | -297.09%-20.3M | -81.92%6.4M | 45.71%44M | 50.15%4.5M | -139.74%-6.2M | 351.22%10.3M | 125.48%35.4M |
Effect of exchange rate changes | 160.38%3.2M | -49.23%3.3M | 65.38%-1.8M | --0 | 288.89%1.7M | -95.00%-5.3M | 894.62%6.5M | -372.73%-5.2M | -1,240.00%-5.7M | 30.77%-900K |
End cash Position | -2.22%92.7M | -2.22%92.7M | -0.12%83.7M | -13.24%82.6M | 13.58%102.9M | 68.88%94.8M | 68.88%94.8M | 55.19%83.8M | 141.01%95.2M | 110.21%90.6M |
Free cash flow | -8.30%65.2M | 9.86%23.4M | -12.34%13.5M | -14.38%12.5M | -20.20%15.8M | 96.33%71.1M | 39.99%21.3M | 126.47%15.4M | 484.00%14.6M | 69.23%19.8M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data