(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 | 135.45%172.3M | 125.92%26.48M | 312.94%84.03M | 818.66%54.12M | -78.20%7.68M | -47.67%73.18M | 964.23%11.72M | -35.78%20.35M | -83.82%5.89M | -51.82%35.22M |
Net income from continuing operations | -8.34%125.24M | -33.58%31.22M | -46.55%19.74M | 9.67%40.18M | 112.35%34.1M | 269.96%136.63M | 606.14%47M | 159.60%36.94M | 435.97%36.64M | 74.32%16.06M |
Depreciation and amortization | 16.30%62.75M | 18.54%16.19M | 17.43%16.2M | 17.95%16.06M | 10.97%14.3M | 125.54%53.95M | 103.37%13.66M | 66.23%13.79M | 206.30%13.62M | 188.71%12.89M |
Deferred tax | -123.40%-2.29M | -158.94%-2.54M | -936.41%-5.08M | -69.84%734K | 90.28%4.6M | 195.64%9.77M | 142.22%4.31M | --607K | --2.43M | --2.42M |
Other non cash items | 82.36%22.51M | 73.42%6.66M | 90.10%6.01M | 83.73%5.24M | 84.72%4.61M | 381.98%12.35M | 471.13%3.84M | 252.46%3.16M | 209.57%2.85M | 766.84%2.49M |
Change In working capital | 69.53%-43.82M | 53.71%-27.2M | 228.10%45.31M | 79.39%-10.37M | -7,818.11%-51.56M | -453.08%-143.81M | -121.58%-58.77M | -454.57%-35.37M | -652.31%-50.34M | -98.61%668K |
-Change in receivables | 56.18%-660K | -1,081.82%-432K | 22.30%-216K | 87.21%161K | 87.26%-173K | -504.84%-1.51M | -66.67%44K | -357.41%-278K | -62.61%86K | -1,285.71%-1.36M |
-Change in inventory | 141.07%32.07M | 138.43%14.67M | 228.87%25.89M | 89.42%-2.75M | 84.95%-5.75M | 22.17%-78.08M | 116.28%6.15M | 41.69%-20.09M | -83.42%-25.94M | -174.08%-38.2M |
-Change in prepaid assets | -200.87%-20.72M | -1,731.79%-12.27M | -46.17%-1.64M | 133.91%705K | -149.10%-7.51M | 43.98%-6.89M | 94.21%-670K | 76.76%-1.12M | -204.74%-2.08M | -241.80%-3.02M |
-Change in payables and accrued expense | -100.85%-324K | 8.21%6.32M | 57.67%13.06M | -84.99%1.59M | -259.91%-21.29M | 19.60%38.04M | -57.87%5.84M | -38.61%8.28M | 897.37%10.61M | 291.10%13.31M |
-Change in other current liabilities | 23.11%-25.41M | 128.57%3.12M | -54.30%-10.79M | -48.12%-5.56M | -6.96%-12.18M | -6,802.64%-33.04M | -990.94%-10.91M | -4,525.95%-6.99M | -3,672.38%-3.75M | -1,044.32%-11.39M |
-Change in other working capital | 53.84%-28.78M | 34.82%-38.6M | 225.30%19.01M | 84.52%-4.53M | -111.26%-4.65M | -151.66%-62.34M | -875.36%-59.21M | -142.72%-15.17M | -247.33%-29.28M | -28.35%41.31M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 135.45%172.3M | 125.92%26.48M | 312.94%84.03M | 818.66%54.12M | -78.20%7.68M | -47.67%73.18M | 964.23%11.72M | -35.78%20.35M | -83.82%5.89M | -51.82%35.22M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -88.24%-96.72M | -259.44%-40.29M | -20.84%-23.95M | -138.24%-24.31M | 19.50%-8.17M | -23.93%-51.38M | 6.02%-11.21M | -25.09%-19.82M | -52.64%-10.2M | -44.89%-10.15M |
Net PPE purchase and sale | -88.89%-97.06M | -259.44%-40.29M | -20.84%-23.95M | -138.24%-24.31M | 16.22%-8.51M | -23.93%-51.38M | 6.02%-11.21M | -25.09%-19.82M | -52.64%-10.2M | -44.89%-10.15M |
Net other investing changes | --333K | --0 | --0 | --0 | --333K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -88.24%-96.72M | -259.44%-40.29M | -20.84%-23.95M | -138.24%-24.31M | 19.50%-8.17M | -23.93%-51.38M | 6.02%-11.21M | -25.09%-19.82M | -52.64%-10.2M | -44.89%-10.15M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -916.38%-1.8M | -325.00%-272K | -1,566.67%-1.05M | -32.65%-65K | -41,100.00%-412K | 99.44%-177K | 99.43%-64K | -400.00%-63K | 99.67%-49K | 99.98%-1K |
Net issuance payments of debt | -331.07%-763K | -306.25%-260K | -492.06%-373K | -32.65%-65K | -6,400.00%-65K | -65.42%-177K | -6,300.00%-64K | -400.00%-63K | -105.19%-49K | 99.91%-1K |
Net common stock issuance | ---1.04M | ---12K | ---677K | --0 | ---347K | --0 | --0 | --0 | --0 | --0 |
Cash dividends paid | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -916.38%-1.8M | -325.00%-272K | -1,566.67%-1.05M | -32.65%-65K | -41,100.00%-412K | 99.44%-177K | 99.43%-64K | -400.00%-63K | 99.67%-49K | 99.98%-1K |
Net cash flow | ||||||||||
Beginning cash position | 16.51%152.53M | 58.07%240.4M | 19.62%181.36M | -2.79%151.62M | 16.51%152.53M | 104.54%130.91M | -2.10%152.08M | 8.70%151.61M | 25.40%155.98M | 104.54%130.91M |
Current changes in cash | 241.26%73.78M | -3,266.29%-14.09M | 12,486.78%59.03M | 781.87%29.74M | -103.62%-907K | -67.69%21.62M | 101.82%445K | -97.04%469K | -128.90%-4.36M | -58.48%25.07M |
End cash Position | 48.37%226.31M | 48.37%226.31M | 58.07%240.4M | 19.62%181.36M | -2.79%151.62M | 16.51%152.53M | 16.51%152.53M | -2.10%152.08M | 8.70%151.61M | 25.40%155.98M |
Free cash flow | 245.22%75.24M | -2,814.73%-13.82M | 11,193.61%60.08M | 791.12%29.81M | -103.30%-828K | -77.84%21.8M | 103.83%509K | -96.64%532K | -114.51%-4.31M | -62.07%25.07M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data