(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 | 4.14%-247.06M | 20.86%-56.24M | 35.03%-43.98M | -7.27%-66.49M | -41.02%-80.34M | -47.58%-257.72M | -37.43%-71.07M | -65.58%-67.7M | -72.98%-61.98M | -23.31%-56.98M |
Net income from continuing operations | 15.83%-262.14M | 7.96%-66.28M | 58.44%-44.77M | -5.32%-70.99M | -24.53%-80.1M | -50.93%-311.46M | -0.97%-72.02M | -89.03%-107.71M | -60.46%-67.41M | -78.47%-64.32M |
Operating gains losses | --849K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 62.85%1.52M | 10.95%385K | 37.23%387K | 149.03%386K | 142.00%363K | 105.73%934K | 155.15%347K | 143.10%282K | 49.04%155K | 53.06%150K |
Other non cash items | -86.52%4.39M | 1.09%1.11M | -96.37%1.11M | 129.89%1.09M | 129.51%1.08M | 10,435.60%32.56M | 1,364.00%1.1M | 40,046.05%30.51M | 508.97%475K | 488.75%471K |
Change In working capital | -130.97%-23.5M | 105.54%411K | -844.53%-9.18M | -60.30%-5.73M | -2,029.08%-9.01M | -381.08%-10.18M | -157.76%-7.41M | -86.86%1.23M | -517.29%-3.57M | 97.83%-423K |
-Change in receivables | -105.12%-17.35M | -6.02%-6.39M | 9.09%-2.21M | ---4.44M | ---4.31M | ---8.46M | ---6.03M | ---2.43M | --0 | --0 |
-Change in inventory | 25.21%-5.62M | 124.29%779K | 20.15%-3.44M | ---1.92M | ---1.04M | ---7.51M | ---3.21M | ---4.31M | --0 | --0 |
-Change in prepaid assets | -348.30%-8.62M | 24.98%1.47M | -3,680.42%-8.59M | -55.27%921K | ---2.42M | 147.37%3.47M | 196.62%1.17M | -93.50%240K | -27.96%2.06M | --0 |
-Change in payables and accrued expense | 217.11%8.75M | 491.98%4.72M | -33.32%5.23M | 97.80%-122K | -222.32%-1.08M | -74.24%2.76M | -94.33%798K | 39.86%7.84M | -165.22%-5.54M | 95.12%-336K |
-Change in other current liabilities | -51.73%-657K | -12.00%-168K | -52.78%-165K | -86.36%-164K | -83.91%-160K | -278.19%-433K | -552.17%-150K | -217.39%-108K | -200.00%-88K | -201.16%-87K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 4.14%-247.06M | 20.86%-56.24M | 35.03%-43.98M | -7.27%-66.49M | -41.02%-80.34M | -47.58%-257.72M | -37.43%-71.07M | -65.58%-67.7M | -72.98%-61.98M | -23.31%-56.98M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 306.69%180.23M | -247.36%-62.19M | 123.09%45.55M | 69.54%89.12M | 604.39%107.75M | -14.81%-87.2M | 79.59%42.2M | -5,783.15%-197.26M | 131.87%52.57M | -75.33%15.3M |
Net PPE purchase and sale | -28.53%-428K | 95.12%-6K | -966.67%-64K | -245.00%-276K | 33.87%-82K | 66.53%-333K | 52.87%-123K | 95.62%-6K | -86.05%-80K | 77.62%-124K |
Net intangibles purchase and sale | --0 | --0 | ---- | ---- | ---- | ---22.95M | --0 | ---- | ---- | ---- |
Net investment purchase and sale | 382.65%180.66M | -246.91%-62.18M | 126.17%45.61M | 69.81%89.39M | 599.26%107.83M | 14.73%-63.92M | 78.13%42.32M | -4,931.10%-174.31M | 131.93%52.65M | -75.35%15.42M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 306.69%180.23M | -247.36%-62.19M | 123.09%45.55M | 69.54%89.12M | 604.39%107.75M | -14.81%-87.2M | 79.59%42.2M | -5,783.15%-197.26M | 131.87%52.57M | -75.33%15.3M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -66.43%101.32M | 10,221.10%99.29M | -99.70%867K | -5.66%1.07M | -99.32%100K | 7.04%301.8M | -98.68%962K | 452,263.49%284.99M | -4.80%1.13M | -92.92%14.72M |
Net issuance payments of debt | --0 | --0 | ---- | ---- | ---- | 68.95%125M | --0 | ---- | ---- | ---- |
Net common stock issuance | -43.82%98.9M | --98.9M | --0 | --0 | --0 | -15.15%176.05M | --0 | --161.59M | --0 | -93.03%14.46M |
Proceeds from stock option exercised by employees | -17.56%2.42M | -59.67%388K | 48.46%867K | -5.66%1.07M | -61.69%100K | 39.44%2.94M | 81.17%962K | 826.98%584K | -4.80%1.13M | -19.69%261K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | -33.60%-2.19M | --0 | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -66.43%101.32M | 10,221.10%99.29M | -99.70%867K | -5.66%1.07M | -99.32%100K | 7.04%301.8M | -98.68%962K | 452,263.49%284.99M | -4.80%1.13M | -92.92%14.72M |
Net cash flow | ||||||||||
Beginning cash position | -44.00%54.88M | 30.95%108.4M | 69.00%106.04M | 15.91%82.33M | -44.00%54.88M | 47.08%97.99M | 55.25%82.78M | -30.80%62.75M | -75.53%71.03M | 47.08%97.99M |
Current changes in cash | 180.01%34.5M | 31.40%-19.14M | -87.86%2.43M | 386.09%23.7M | 202.02%27.51M | -237.46%-43.12M | -162.46%-27.9M | 153.63%20.03M | 95.85%-8.28M | -112.06%-26.96M |
Effect of exchange rate changes | ---50K | --68K | ---75K | --9K | ---52K | --0 | --0 | --0 | --0 | --0 |
End cash Position | 62.78%89.32M | 62.78%89.32M | 30.95%108.4M | 69.00%106.04M | 15.91%82.33M | -44.00%54.88M | -44.00%54.88M | 55.25%82.78M | -30.80%62.75M | -75.53%71.03M |
Free cash flow | 11.93%-247.49M | 20.98%-56.25M | 51.41%-44.05M | -7.57%-66.76M | -40.85%-80.43M | -60.00%-281M | -36.98%-71.19M | -120.99%-90.65M | -72.99%-62.06M | -22.12%-57.1M |
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 | -- | -- | -- | -- |
No Data
No Data