(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 | -386.73%-28.1M | -48.17%8.5M | -160.00%-2.6M | 17.44%-16.1M | -228.78%-17.9M | 166.22%9.8M | 228.13%16.4M | 89.69%-1M | -1,318.75%-19.5M | 127.87%13.9M |
Deferred tax | -94.12%400K | ---300K | --0 | -60.00%200K | -80.00%500K | 51.11%6.8M | --0 | 2.70%3.8M | 0.00%500K | 725.00%2.5M |
Other non cash items | 170.89%5.6M | 650.00%1.5M | 350.00%1.8M | 533.33%1.9M | 104.55%400K | 21.78%-7.9M | -81.82%200K | 33.33%400K | 102.54%300K | -3,033.33%-8.8M |
Change In working capital | 423.08%12.6M | 97.06%-400K | -170.99%-11.5M | -120.45%-2.7M | 238.07%27.2M | -188.64%-3.9M | -157.87%-13.6M | 250.00%16.2M | 230.00%13.2M | -60.16%-19.7M |
-Change in receivables | 81.54%-10.3M | 82.52%-5.7M | -554.17%-10.9M | 61.63%-9.9M | 8,000.00%16.2M | -222.54%-55.8M | -425.81%-32.6M | 160.00%2.4M | -268.57%-25.8M | 300.00%200K |
-Change in inventory | -1,500.00%-16.8M | -56.25%-2.5M | -228.00%-3.2M | -486.67%-5.8M | -341.67%-5.3M | -45.45%1.2M | -900.00%-1.6M | 38.89%2.5M | 475.00%1.5M | -300.00%-1.2M |
-Change in other current assets | 2.74%7.5M | 94.87%-600K | -381.82%-6.2M | -71.61%6.7M | 211.76%7.6M | 28.07%7.3M | -260.27%-11.7M | 143.14%2.2M | 362.75%23.6M | -325.00%-6.8M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 34.22%55.7M | 171.26%23.6M | -99.60%100K | -89.29%1.8M | 447.13%30.2M | -21.25%41.5M | -78.14%8.7M | 1,443.75%24.7M | 9.80%16.8M | -117.50%-8.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | -73.60%-52.6M | -42.20%-24.6M | -111.32%-11.2M | -40.38%-7.3M | -280.00%-9.5M | 9.55%-30.3M | -23.57%-17.3M | 49.52%-5.3M | -8.33%-5.2M | 40.48%-2.5M |
Net business purchase and sale | 13.16%-13.2M | 102.15%200K | ---5.4M | --0 | -35.59%-8M | -23.58%-15.2M | -933.33%-9.3M | --0 | --0 | ---5.9M |
Net other investing changes | 800.00%17.1M | ---- | ---- | -75.00%100K | 16.67%700K | -40.63%1.9M | ---- | ---- | -80.95%400K | -40.00%600K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -11.70%-48.7M | 14.98%-22.7M | 160.47%2.6M | -127.08%-10.9M | -126.92%-17.7M | -2.35%-43.6M | -86.71%-26.7M | 52.22%-4.3M | 70.00%-4.8M | -136.36%-7.8M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -456.03%-132.8M | -703.33%-24.1M | 272.73%7.6M | -1,278.05%-113M | -106.24%-3.3M | 501.61%37.3M | -146.88%-3M | -144.44%-4.4M | -260.78%-8.2M | 1,611.43%52.9M |
Net common stock issuance | 50,400.00%100.6M | --0 | --0 | --2.6M | --98M | 33.33%-200K | ---200K | --0 | --0 | --0 |
Net other financing activities | ---- | ---- | ---7.1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -217.79%-43.7M | -653.13%-24.1M | 111.36%500K | -1,300.00%-114.8M | 79.02%94.7M | 528.81%37.1M | -152.46%-3.2M | -144.44%-4.4M | -260.78%-8.2M | 1,611.43%52.9M |
Net cash flow | ||||||||||
Beginning cash position | 41.98%93M | -29.81%76.3M | -26.31%73.1M | 90.21%198.2M | 41.98%93M | 22.20%65.5M | 196.99%108.7M | 112.88%99.2M | 145.75%104.2M | 22.20%65.5M |
Current changes in cash | -204.86%-36.7M | -9.43%-23.2M | -80.00%3.2M | -3,360.53%-123.9M | 194.51%107.2M | 118.75%35M | -167.09%-21.2M | 273.91%16M | -13.64%3.8M | 437.04%36.4M |
Effect of exchange rate changes | 90.67%-700K | -53.70%2.5M | --0 | 86.52%-1.2M | -183.33%-2M | -82.93%-7.5M | 307.69%5.4M | -611.11%-6.4M | -4,350.00%-8.9M | 700.00%2.4M |
End cash Position | -40.22%55.6M | -40.22%55.6M | -29.81%76.3M | -26.31%73.1M | 90.21%198.2M | 41.98%93M | 41.98%93M | 196.99%108.7M | 112.88%99.2M | 145.75%104.2M |
Free cash flow | -72.32%3.1M | 88.37%-1M | -157.22%-11.1M | -147.41%-5.5M | 284.82%20.7M | -41.67%11.2M | -133.33%-8.6M | 317.98%19.4M | 10.48%11.6M | -36.59%-11.2M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data