(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -120.90%-4.28M | 22.15%51M | -30.87%19.69M | 138.37%20.46M | 408.41%41.75M | 754.82%28.48M | -163.10%-53.32M | -13.54M | 92.30%-4.35M | 938.66%84.51M |
Net income from continuing operations | -2.72%-58.99M | 50.19%-14.98M | -72.96%-14.68M | -258.37%-57.43M | -583.71%-30.07M | -200.40%-8.49M | 19.18%36.26M | --6.22M | 52.19%8.45M | 279.07%30.43M |
Operating gains losses | -189.70%-6.67M | -1,944.32%-1.8M | -1,055.07%-1.98M | -142.99%-2.3M | -101.33%-88K | 133.93%207K | 281.40%5.35M | --6.6M | -1,320.00%-610K | 94.27%-2.95M |
Depreciation and amortization | 18.18%13M | 9.46%3.35M | 13.91%3.32M | 1.85%11M | 21.90%3.06M | 7.99%2.92M | 18.80%10.8M | --2.51M | 20.20%2.7M | -15.10%9.09M |
Deferred tax | -105.43%-679K | -93.41%1.26M | -154.17%-26K | 198.43%12.5M | 250.84%19.15M | 380.00%48K | -3,513.44%-12.7M | ---12.7M | 101.31%10K | 136.94%372K |
Other non cash items | 1,606.90%437K | ---- | ---- | 90.24%-29K | ---- | ---- | ---297K | ---- | ---- | ---- |
Change In working capital | 14.85%11.75M | 58.32%55.16M | 10.05%25.1M | 109.38%10.23M | 248.71%34.84M | 236.29%22.81M | -416.68%-109.08M | ---23.43M | 74.60%-16.74M | -19.54%34.45M |
-Change in receivables | 112.55%2.76M | -1.15%-29.01M | 268.77%5.86M | -2,898.60%-21.97M | -31.11%-28.68M | -331.72%-3.47M | 105.58%785K | ---21.88M | 64.25%-804K | -142.82%-14.06M |
-Change in inventory | -78.70%16.78M | 153.17%6.45M | -113.44%-3.96M | 211.20%78.77M | 72.05%-12.13M | 1,811.81%29.46M | 7.10%-70.83M | ---43.39M | 103.58%1.54M | -169.22%-76.24M |
-Change in prepaid assets | 295.91%3.58M | 14.17%-4.14M | 62.99%3.46M | 142.05%905K | -32.11%-4.83M | 26,612.50%2.12M | 71.37%-2.15M | ---3.65M | -100.23%-8K | -507.15%-7.52M |
-Change in payables and accrued expense | 73.28%-12.96M | 26.27%77.47M | 325.81%11.11M | -325.90%-48.51M | -28.74%61.35M | 65.06%-4.92M | -82.25%21.48M | --86.1M | 12.33%-14.08M | 230.51%120.97M |
-Change in other current assets | -29.01%7.09M | -141.83%-5.17M | 881.36%8.3M | 119.60%9.98M | 125.47%12.35M | 43.75%-1.06M | -383.47%-50.92M | ---48.49M | ---1.89M | -648.83%-10.53M |
-Change in other working capital | 38.52%-5.5M | 41.26%9.57M | -50.74%335K | -20.13%-8.94M | -14.04%6.77M | 145.55%680K | -134.12%-7.44M | --7.88M | 81.42%-1.49M | 294.34%21.82M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -118.75%-3.84M | 23.13%51.43M | -30.87%19.69M | 138.43%20.48M | 409.44%41.77M | 754.82%28.48M | -163.05%-53.29M | ---13.5M | 92.30%-4.35M | 938.66%84.51M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -278.09%-14.25M | 165.86%382K | 220.19%8.64M | 72.76%-3.77M | 84.52%-580K | 168.24%2.7M | -164.29%-13.84M | -3.75M | -213.39%-3.96M | -106.18%-5.24M |
Net PPE purchase and sale | -227.45%-30.09M | -140.17%-1.39M | 26.25%-2.01M | 33.60%-9.19M | 84.52%-580K | 31.23%-2.72M | -129.71%-13.84M | ---3.75M | -92.93%-3.96M | -121.31%-6.02M |
Net investment purchase and sale | 192.21%15.84M | --1.78M | 96.49%10.65M | --5.42M | --0 | --5.42M | --0 | --0 | ---- | --0 |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 105.59%788K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -278.09%-14.25M | 165.86%382K | 220.19%8.64M | 72.76%-3.77M | 84.52%-580K | 168.24%2.7M | -164.29%-13.84M | ---3.75M | -213.39%-3.96M | -106.18%-5.24M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0.78%1.56M | 83.07%-180K | -30.42%-25.23M | -87.85%1.55M | -616.02%-1.06M | -28,777.61%-19.35M | 835.33%12.74M | 206K | 95.63%-67K | 96.51%-1.73M |
Net issuance payments of debt | 562.79%1.14M | 10.96%-65K | -25.03%-25.1M | -65.74%172K | -23.73%-73K | -27,784.72%-20.08M | 128.98%502K | ---59K | 95.30%-72K | 96.51%-1.73M |
Proceeds from stock option exercised by employees | -58.69%1.19M | -94.08%31K | -88.34%85K | 257.67%2.89M | 97.74%524K | 14,480.00%729K | --808K | --265K | --5K | --0 |
Net other financing activities | 48.88%-774K | ---146K | ---217K | -113.25%-1.51M | ---- | ---- | --11.43M | --0 | --0 | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 0.78%1.56M | 83.07%-180K | -30.42%-25.23M | -87.85%1.55M | -616.02%-1.06M | -28,777.61%-19.35M | 835.33%12.74M | --206K | 95.63%-67K | 96.51%-1.73M |
Net cash flow | ||||||||||
Beginning cash position | 18.38%123.51M | -33.64%55.14M | -25.45%52.97M | -33.86%104.33M | -31.49%83.1M | -45.05%71.06M | 95.84%157.75M | --121.3M | -9.38%129.3M | 42.11%80.55M |
Current changes in cash | -190.55%-16.53M | 28.68%51.64M | -73.84%3.09M | 133.57%18.26M | 335.49%40.13M | 241.31%11.83M | -170.14%-54.39M | ---17.04M | 85.88%-8.37M | 211.27%77.54M |
Effect of exchange rate changes | -154.36%-499K | -210.11%-305K | -526.39%-921K | -5.56%918K | 307.35%277K | -41.62%216K | 381.74%972K | --68K | 78.74%370K | 66.95%-345K |
End cash Position | -13.79%106.47M | -13.79%106.47M | -33.64%55.14M | 18.38%123.51M | 18.38%123.51M | -31.49%83.1M | -33.86%104.33M | --104.33M | 45.09%121.3M | 95.84%157.75M |
Free cash flow | -402.07%-34.1M | 21.20%49.93M | -31.36%17.68M | 116.82%11.29M | 338.83%41.19M | 410.19%25.76M | -185.67%-67.13M | ---17.25M | 85.82%-8.3M | 484.85%78.36M |
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 | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data
No Data