(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 | 73.36%-9.58M | 111.03%172K | 102.19%365K | -190.35%-8.52M | 89.19%-1.6M | 44.87%-35.95M | 90.62%-1.56M | 10.10%-16.7M | 80.87%-2.93M | -0.57%-14.75M |
Net income from continuing operations | 43.08%-14.47M | -13.71%-4.47M | 86.54%-798K | 26.34%-3.81M | 48.10%-5.39M | 64.24%-25.41M | 79.87%-3.93M | 64.66%-5.93M | 70.70%-5.17M | 39.37%-10.39M |
Operating gains losses | 53.05%-6.76M | 103.88%130K | -35.00%-3.53M | 76.26%-1.67M | -21.89%-1.69M | -276.22%-14.4M | ---3.35M | ---2.61M | ---7.05M | ---1.38M |
Depreciation and amortization | -74.84%386K | 9.89%100K | -62.60%98K | -83.98%95K | -84.18%93K | -30.99%1.53M | -84.17%91K | -52.54%262K | 7.82%593K | 7.69%588K |
Other non cash items | -46.01%1.06M | -32.63%225K | -69.93%252K | -26.19%279K | -26.73%307K | 18.54%1.97M | -16.29%334K | 110.55%838K | -11.48%378K | -4.12%419K |
Change In working capital | 393.16%7.42M | -35.47%2.82M | 139.84%3.9M | -150.92%-3.89M | 196.44%4.58M | 11.32%-2.53M | 341.47%4.38M | -93.62%-9.8M | 1,489.40%7.65M | -746.67%-4.75M |
-Change in receivables | 99.19%-15K | -61.38%129K | 157.88%940K | -131.46%-1.34M | 105.28%254K | -176.05%-1.84M | 249.11%334K | -1,043.66%-1.62M | 603.31%4.25M | -985.27%-4.81M |
-Change in inventory | -189.25%-2.21M | -1,758.82%-1.13M | -76.98%125K | -192.07%-325K | 49.10%-879K | 87.87%-763K | 104.81%68K | 138.43%543K | 118.86%353K | -8.62%-1.73M |
-Change in prepaid assets | 157.95%2.27M | -108.64%-210K | 121.54%607K | 188.04%1.61M | -63.22%260K | 191.00%880K | 3,064.63%2.43M | -96.10%-2.82M | 327.48%560K | 67.93%707K |
-Change in payables and accrued expense | 1,324.20%7.69M | 159.68%4.12M | 139.48%2.31M | -247.80%-3.77M | 359.00%5.03M | -112.07%-628K | -42.15%1.59M | -188.19%-5.86M | -17.83%2.55M | -21.39%1.1M |
-Change in other current liabilities | -82.29%-319K | -95.35%-84K | -92.86%-81K | -11.59%-77K | -266.67%-77K | -33.59%-175K | -48.28%-43K | -16.67%-42K | -102.94%-69K | 34.38%-21K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 73.36%-9.58M | 111.03%172K | 102.19%365K | -190.35%-8.52M | 89.19%-1.6M | 44.87%-35.95M | 90.62%-1.56M | 10.10%-16.7M | 80.87%-2.93M | -0.57%-14.75M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 0 | 0 | 0 | -100.34%-133K | 0 | 0 | -100.04%-7K | -100.78%-126K |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | 50.56%-133K | --0 | --0 | 91.03%-7K | -77.46%-126K |
Net investment purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --0 | --0 | -100.34%-133K | --0 | --0 | -100.04%-7K | -100.78%-126K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -68.95%6.89M | -173.79%-487K | -102.83%-278K | -43.76%6.88M | 248.76%778K | -27.08%22.18M | -96.87%660K | 334.17%9.82M | 85.37%12.23M | -208.06%-523K |
Net issuance payments of debt | 92.25%-1.35M | -116.89%-488K | 97.14%-348K | ---286K | 95.50%-225K | ---17.38M | ---225K | ---12.15M | --0 | ---5M |
Net common stock issuance | -76.76%8.24M | -99.89%1K | -99.68%70K | -41.42%7.16M | 188.22%1M | 16.75%35.43M | -95.80%886K | 871.31%21.97M | 85.37%12.23M | -14.91%348K |
Net preferred stock issuance | --0 | --0 | --0 | --0 | --0 | --4.13M | ---1K | --0 | --0 | --4.13M |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -68.95%6.89M | -173.79%-487K | -102.83%-278K | -43.76%6.88M | 248.76%778K | -27.08%22.18M | -96.87%660K | 334.17%9.82M | 85.37%12.23M | -208.06%-523K |
Net cash flow | ||||||||||
Beginning cash position | -72.60%5.25M | -53.25%2.87M | -78.62%2.79M | 18.33%4.43M | -72.60%5.25M | 32.36%19.14M | -58.30%6.15M | -50.12%13.03M | -77.27%3.74M | 32.36%19.14M |
Current changes in cash | 80.65%-2.69M | 64.85%-316K | 101.28%88K | -117.71%-1.64M | 94.69%-817K | -396.94%-13.9M | -120.39%-899K | 39.54%-6.88M | -3.83%9.28M | -869.62%-15.4M |
End cash Position | -51.26%2.56M | -51.26%2.56M | -53.25%2.87M | -78.62%2.79M | 18.33%4.43M | -72.60%5.25M | -72.60%5.25M | -58.30%6.15M | -50.12%13.03M | -77.27%3.74M |
Free cash flow | 73.46%-9.58M | 111.03%172K | 102.19%365K | -189.66%-8.52M | 89.28%-1.6M | 44.89%-36.08M | 90.65%-1.56M | 10.42%-16.7M | 80.92%-2.94M | -0.94%-14.88M |
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