(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 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 4.70%13.3M | 61.42%104.61M | 32.47%36.02M | 101.62%27.44M | 155.17%28.45M | -1.20%12.7M | 72.89%64.8M | 14.20%27.19M | 38.30%13.61M | 20.75%11.15M |
Net income from continuing operations | 21.42%-16.32M | 23.73%-45.62M | -31.29%-23.34M | 96.13%-614K | 93.04%-896K | -56.10%-20.78M | 27.02%-59.82M | -275.67%-17.77M | 57.04%-15.85M | 47.07%-12.88M |
Operating gains losses | 956.54%11.23M | ---- | ---- | ---- | ---- | --1.06M | ---- | ---- | ---- | ---- |
Depreciation and amortization | -11.56%22.95M | -5.96%104.2M | -7.25%26.23M | -5.71%26.04M | -5.56%25.99M | -5.26%25.95M | 9.23%110.8M | 2.75%28.28M | 6.22%27.61M | 13.61%27.52M |
Deferred tax | 3,103.39%5.32M | 77.84%-1.66M | 165.76%409K | 108.20%53K | -786.76%-1.94M | 97.05%-177K | 37.83%-7.48M | 93.24%-622K | -242.60%-646K | -251.03%-219K |
Other non cash items | -183.06%-4.2M | -35.83%4.39M | 118.87%7.96M | -347.53%-4.02M | -541.19%-4.61M | 837.66%5.05M | 23.40%6.84M | 9,187.50%3.64M | -6.67%1.62M | -45.57%1.04M |
Change In working capital | -69.34%-12.27M | 130.05%5.39M | 244.28%11.76M | 82.55%-1.33M | 119.39%2.21M | -205.35%-7.24M | 36.73%-17.94M | 15.18%3.42M | 45.14%-7.61M | -163.64%-11.38M |
-Change in receivables | -70.27%-4.49M | 62.06%-5.01M | 378.57%4.13M | 17.20%-1.8M | 35.36%-4.71M | -16.50%-2.63M | 1.02%-13.21M | 76.43%-1.48M | -10,457.14%-2.18M | -209.65%-7.29M |
-Change in prepaid assets | 42.30%-3.09M | 40.86%-2.26M | -127.94%-930K | 164.52%3.16M | 132.64%858K | 6.42%-5.35M | 52.27%-3.82M | -2.23%3.33M | -42.24%1.2M | 79.31%-2.63M |
-Change in payables and accrued expense | -477.81%-6.33M | 777.65%10.6M | 132.68%9.23M | 43.92%-3.09M | 306.29%5.55M | -179.58%-1.1M | 116.71%1.21M | 171.64%3.97M | 32.12%-5.5M | -83.40%1.37M |
-Change in other current assets | -92.72%93K | -15.27%4.18M | -105.25%-328K | 2,387.50%1.83M | 358.86%1.4M | 284.95%1.28M | 146.96%4.94M | 517.59%6.25M | 99.06%-80K | 43.83%-542K |
-Change in other current liabilities | -12.71%-860K | 58.59%-2.99M | 104.74%299K | -14.13%-969K | -67.67%-1.56M | -188.62%-763K | -445.69%-7.22M | -336.74%-6.3M | -700.94%-849K | -163.26%-928K |
-Change in other working capital | 81.76%2.4M | 442.50%868K | 72.43%-646K | -133.17%-464K | 148.38%657K | -67.46%1.32M | -98.15%160K | -424.52%-2.34M | -125.74%-199K | -167.63%-1.36M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 4.70%13.3M | 61.42%104.61M | 32.47%36.02M | 101.62%27.44M | 155.17%28.45M | -1.20%12.7M | 72.89%64.8M | 14.20%27.19M | 38.30%13.61M | 20.75%11.15M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 25.76%-3.61M | -110.29%-38.02M | -38.10%-6.19M | -365.84%-21.14M | -24.95%-5.83M | -10.59%-4.86M | 95.24%-18.08M | 97.58%-4.49M | 96.17%-4.54M | -26.73%-4.67M |
Capital expenditure reported | -1.16%-4.43M | -29.19%-20.04M | -30.49%-5.32M | -32.78%-5.24M | -27.95%-5.1M | -25.06%-4.38M | -32.69%-15.51M | -55.08%-4.07M | -16.36%-3.95M | -37.22%-3.99M |
Net PPE purchase and sale | 15.55%-402K | -18.36%-3.04M | -118.25%-897K | -59.15%-939K | -7.25%-725K | 46.46%-476K | 17.31%-2.57M | 64.90%-411K | 25.88%-590K | 22.65%-676K |
Net business purchase and sale | ---- | ---14.94M | --19K | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Net other investing changes | --1.23M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 25.76%-3.61M | -110.29%-38.02M | -38.10%-6.19M | -365.84%-21.14M | -24.95%-5.83M | -10.59%-4.86M | 95.24%-18.08M | 97.58%-4.49M | 96.17%-4.54M | -26.73%-4.67M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 59.32%-12.37M | -40.84%-66.63M | -9.82%-24.98M | 91.49%-1.88M | -404.58%-9.36M | -4,563.96%-30.41M | -113.87%-47.31M | -114.16%-22.75M | -588.42%-22.05M | -101.72%-1.86M |
Net issuance payments of debt | 0.00%-1.38M | 42.11%-5.5M | 59.26%-1.38M | 59.26%-1.38M | 0.00%-1.38M | 0.00%-1.38M | 94.65%-9.5M | -102.07%-3.38M | 99.17%-3.38M | 31.25%-1.38M |
Net common stock issuance | 59.29%-12.07M | -56.49%-67.28M | -23.11%-26.02M | 91.80%-1.58M | -277.11%-10.05M | ---29.64M | -110.34%-42.99M | -11,906.25%-21.13M | -104.62%-19.2M | ---2.67M |
Net preferred stock issuance | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 76.03%1.07M | 18.67%6.15M | 37.02%2.41M | 105.95%1.07M | -5.49%2.07M | -15.77%609K | 293.10%5.19M | 957.83%1.76M | 280.29%521K | 677.58%2.19M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 59.32%-12.37M | -40.84%-66.63M | -9.82%-24.98M | 91.49%-1.88M | -404.58%-9.36M | -4,563.96%-30.41M | -113.87%-47.31M | -114.16%-22.75M | -588.42%-22.05M | -101.72%-1.86M |
Net cash flow | ||||||||||
Beginning cash position | 0.37%96.18M | -1.78%95.82M | -4.62%90.82M | -20.44%86.84M | -30.18%73.31M | -1.78%95.82M | -0.79%97.56M | -3.18%95.22M | -46.12%109.15M | 18.08%105M |
Current changes in cash | 88.12%-2.68M | 92.33%-45K | 10,855.56%4.84M | 134.08%4.42M | 186.45%13.26M | -388.94%-22.57M | 41.48%-587K | 95.27%-45K | 87.53%-12.98M | -95.93%4.63M |
Effect of exchange rate changes | -1,286.00%-593K | 134.84%400K | -20.37%516K | 53.17%-443K | 157.71%277K | 113.51%50K | -612.50%-1.15M | 292.73%648K | -431.46%-946K | -1,270.73%-480K |
End cash Position | 26.73%92.91M | 0.37%96.18M | 0.37%96.18M | -4.62%90.82M | -20.44%86.84M | -30.18%73.31M | -1.78%95.82M | -1.78%95.82M | -3.18%95.22M | -46.12%109.15M |
Free cash flow | 7.91%8.46M | 74.49%81.53M | 31.27%29.81M | 134.35%21.26M | 248.87%22.62M | -7.32%7.84M | 105.94%46.72M | 13.46%22.71M | 60.51%9.07M | 18.93%6.48M |
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 with Explanatory Notes | -- | -- | -- |
No Data