(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 | -182.59%-58.48M | -84.74%13.19M | -53.23%39.68M | 18.64%-74.7M | -323.08%-36.65M | 1,364.67%70.81M | 1,996.05%86.44M | 1,060.64%84.84M | -5,118.12%-91.81M | -1,097.46%-8.66M |
Net income from continuing operations | -656.87%-126.17M | -241.10%-64.38M | 13.14%19.53M | -17.45%-84.79M | 147.15%3.47M | 32.89%-16.67M | 531.40%45.63M | 1,458.38%17.27M | -598.30%-72.2M | -177.77%-7.37M |
Operating gains losses | 64.90%-4.28M | -70.25%2.61M | 81.30%-9.86M | -127.16%-8.22M | 640.15%11.19M | -207.31%-12.18M | 119.86%8.76M | -351.86%-52.7M | 69.62%30.25M | 26.64%1.51M |
Depreciation and amortization | 82.22%31.16M | 73.78%9.22M | 72.77%8.93M | 47.55%7.66M | 272.77%5.35M | 198.78%17.1M | 263.31%5.31M | 29.82%5.17M | 3,539.88%5.19M | 930.03%1.44M |
Deferred tax | -86.65%-13.39M | 128.73%2.06M | --12.23M | ---28.69M | --1.01M | ---7.17M | ---7.17M | --0 | --0 | --0 |
Other non cash items | 59.95%78.78M | -11.73%4.16M | -19.09%3.67M | 73.62%66.38M | 158.16%4.57M | 3,900.89%49.25M | 295.14%4.71M | -51.00%4.54M | --38.23M | --1.77M |
Change In working capital | -171.59%-26.66M | 106.44%58.83M | -95.81%4.63M | 72.13%-26.62M | -916.98%-63.5M | 1,394.58%37.23M | 410.52%28.5M | 1,264.10%110.47M | -9,406.94%-95.49M | -406.61%-6.24M |
-Change in receivables | 88.69%-3.08M | -93.81%744K | -70.46%14.77M | 109.04%7.7M | -549.96%-26.29M | -3,210.96%-27.18M | 126.69%12.02M | 1,476.03%50.01M | -2,688.61%-85.16M | -816.02%-4.05M |
-Change in inventory | -1,849.07%-45.23M | 19.40%40.57M | -116.32%-5.6M | 49.35%-27.65M | -373.62%-52.55M | 164.70%2.59M | 12,190.04%33.97M | 1,238.51%34.29M | -6,624.38%-54.58M | -10,400.97%-11.1M |
-Change in prepaid assets | 21.32%-21.03M | 134.74%3.57M | -470.17%-8.06M | 108.70%1.56M | -2,407.34%-18.1M | -1,554.74%-26.72M | -1,469.77%-10.29M | 154.30%2.18M | -1,942.77%-17.89M | -207.74%-722K |
-Change in payables and accrued expense | -50.58%43.74M | 295.20%14.02M | -85.76%3.41M | -111.81%-7.18M | 206.69%33.49M | 2,354.84%88.5M | -809.11%-7.18M | 1,290.65%23.95M | 2,972.40%60.81M | 1,474.17%10.92M |
-Change in other current assets | -1,994.64%-1.06M | -184.62%-74K | 94.34%103K | -178.65%-1.05M | 96.62%-44K | 216.67%56K | -104.33%-26K | 109.48%53K | 1,594.38%1.33M | ---1.3M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -182.59%-58.48M | -84.74%13.19M | -53.23%39.68M | 18.64%-74.7M | -323.08%-36.65M | 1,364.67%70.81M | 1,996.05%86.44M | 1,060.64%84.84M | -5,118.12%-91.81M | -1,097.46%-8.66M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 49.94%-151.3M | 68.62%-12.57M | 5.11%-30.9M | 84.79%-33.9M | -1,006.33%-73.94M | -1,798.82%-302.24M | -1,064.22%-40.05M | -178.47%-32.56M | -69,230.86%-222.94M | -1,345.16%-6.68M |
Net PPE purchase and sale | -85.82%-140.31M | -106.28%-11.72M | 91.06%-23.26M | -1,707.89%-31.4M | -28,781.25%-73.94M | -3,139.47%-75.51M | 1,738.47%186.57M | -2,124.30%-260.09M | -436.84%-1.74M | 44.64%-256K |
Net intangibles purchase and sale | -2,063.09%-3.22M | -1,581.40%-723K | --0 | ---- | ---- | ---149K | ---43K | --0 | ---- | ---- |
Net business purchase and sale | 96.57%-7.78M | 99.94%-133K | -103.36%-7.64M | --0 | --0 | -1,561.44%-226.97M | -1,561.19%-226.97M | --227.53M | -11,055,000.00%-221.1M | ---6.43M |
Net other investing changes | -99.86%7K | ---- | ---- | ---- | ---- | 146.97%5.06M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 80.39%-59.27M | 68.62%-12.57M | 5.11%-30.9M | 86.94%-29.11M | 299.04%13.3M | -1,798.82%-302.24M | -1,064.22%-40.05M | -178.47%-32.56M | -69,230.86%-222.94M | -1,345.16%-6.68M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -76.27%52.29M | 102.92%644K | 149.23%18.39M | -78.37%60.83M | -1,873.51%-27.57M | 64.73%220.36M | -118.14%-22.08M | -467.73%-37.35M | 18,958.80%281.19M | -436.94%-1.4M |
Net issuance payments of debt | -81.98%48.76M | 98.92%-238K | -54.68%61.25M | -96.71%5.23M | -1,085.55%-17.48M | 113.10%270.68M | -118.20%-22.08M | 1,928.47%135.16M | 53,207.37%159.07M | -19.12%-1.47M |
Proceeds from stock option exercised by employees | -6.44%683K | --0 | 217.71%305K | -69.60%169K | 171.43%209K | -89.45%730K | -99.77%1K | -97.38%96K | -52.76%556K | -95.34%77K |
Net other financing activities | 105.57%2.84M | --882K | 74.99%-43.17M | --55.43M | ---10.3M | -30,466.47%-51.05M | --0 | ---172.61M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -76.27%52.29M | 102.92%644K | 149.23%18.39M | -78.37%60.83M | -1,873.51%-27.57M | 64.73%220.36M | -118.14%-22.08M | -467.66%-37.35M | 18,958.80%281.19M | -436.94%-1.4M |
Net cash flow | ||||||||||
Beginning cash position | 7.00%146.19M | -35.20%79.31M | -46.81%52.14M | -23.63%95.12M | 7.00%146.19M | 1,142.63%136.63M | 902.15%122.39M | 550.52%98.01M | 894.24%124.55M | 1,142.61%136.63M |
Current changes in cash | -786.34%-65.61M | -94.69%1.26M | 11.47%27.18M | -62.00%-42.98M | -322.76%-51.07M | -92.39%9.56M | -80.88%23.79M | 954.20%24.38M | -1,144.47%-26.53M | -888.69%-12.08M |
End cash Position | -44.88%80.57M | -44.88%80.57M | -35.20%79.31M | -46.81%52.14M | -23.63%95.12M | 7.00%146.19M | 7.00%146.19M | 902.15%122.39M | 550.52%98.01M | 894.24%124.55M |
Free cash flow | -4,063.60%-202.02M | -99.73%750K | 109.37%16.43M | -15.94%-108.61M | -1,121.82%-110.59M | 38.81%-4.85M | 1,803.91%273.15M | -753.95%-175.27M | -4,244.19%-93.68M | -2,337.78%-9.05M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data