(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 | -7.96%-63.63M | 4.83%-13.37M | -2.70%-15.05M | -25.68%-17.96M | -8.19%-17.25M | -44.95%-58.94M | -6.69%-14.05M | -62.79%-14.65M | -73.22%-14.29M | -55.74%-15.94M |
Net income from continuing operations | -3.80%-78.43M | 3.66%-17.24M | 3.20%-18.32M | -5.32%-20.66M | -16.15%-22.22M | -20.97%-75.56M | -12.65%-17.89M | -17.77%-18.92M | -48.94%-19.62M | -10.31%-19.13M |
Operating gains losses | -1,109.84%-1.23M | 4,084.00%1.05M | ---- | ---- | ---- | 114.09%122K | --25K | --0 | ---- | ---- |
Depreciation and amortization | -66.33%3.73M | -1.01%984K | -72.55%867K | -71.84%953K | -73.86%925K | -21.51%11.08M | -68.56%994K | -13.09%3.16M | -7.16%3.38M | -3.54%3.54M |
Deferred tax | -58.49%132K | -104.26%-4K | 3.64%57K | -114.12%-12K | 8.33%91K | 41.33%318K | -58.95%94K | 71.88%55K | 4,150.00%85K | 321.05%84K |
Other non cash items | 186.46%964K | 447.17%290K | 187.98%366K | 133.95%203K | 168.18%105K | 28.75%-1.12M | 102.06%53K | -249.64%-416K | -225.10%-598K | -159.92%-154K |
Change In working capital | 163.91%3.08M | -33.07%-833K | 257.20%2.56M | -694.29%-1.04M | 187.41%2.4M | -1,280.88%-4.82M | -11.19%-626K | -23,328.57%-1.63M | -89.32%175K | -306.68%-2.74M |
-Change in receivables | 19.07%-624K | -445.63%-2.77M | 133.72%527K | 121.21%7K | 6,328.00%1.61M | 32.19%-771K | 1,211.48%800K | -17.96%-1.56M | -101.90%-33K | 101.55%25K |
-Change in inventory | 105.60%129K | 76.97%-407K | 27.04%1.78M | -192.70%-1.44M | 114.10%203K | -276.76%-2.3M | -232.86%-1.77M | 650.39%1.4M | 67.67%-493K | -788.89%-1.44M |
-Change in prepaid assets | 194.22%424K | 317.28%1.01M | -13.27%-999K | 1,425.00%159K | 24.38%250K | -408.22%-450K | 122.63%243K | -225.46%-882K | -105.41%-12K | -31.86%201K |
-Change in payables and accrued expense | 123.95%939K | 95.42%-200K | 410.67%233K | -209.34%-609K | 4,690.91%1.52M | -296.20%-3.92M | -461.07%-4.37M | -104.88%-75K | -57.83%557K | 98.41%-33K |
-Change in other current assets | 151.74%967K | 4,600.00%799K | 81.17%-212K | 146.81%220K | 155.17%160K | 44.24%-1.87M | 100.75%17K | -47.00%-1.13M | -7,933.33%-470K | 8.23%-290K |
-Change in other current liabilities | 400.00%130K | 118.99%173K | -100.42%-1K | 226.15%164K | -28.75%-206K | -99.42%26K | -93.38%79K | 14.49%237K | -1,757.14%-130K | -105.23%-160K |
-Change in other working capital | -75.07%1.11M | -87.35%553K | 220.00%1.23M | -38.89%462K | -8.52%-1.13M | 510.66%4.47M | 534.06%4.37M | 505.26%385K | 763.16%756K | -915.63%-1.04M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -7.96%-63.63M | 4.83%-13.37M | -2.70%-15.05M | -25.68%-17.96M | -8.19%-17.25M | -44.95%-58.94M | -6.69%-14.05M | -62.79%-14.65M | -73.22%-14.29M | -55.74%-15.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 35.70%64.51M | 17.39%7.43M | 15.20%20.78M | 5,028.13%6.56M | 29.04%29.74M | 139.72%47.54M | 120.68%6.33M | 120.41%18.04M | 141.97%128K | 5,934.18%23.05M |
Net PPE purchase and sale | 56.14%-561K | 80.53%-73K | 30.15%-322K | 48.22%-102K | 73.98%-64K | 6.51%-1.28M | 29.25%-375K | -234.06%-461K | 35.41%-197K | 37.72%-246K |
Net investment purchase and sale | 33.29%65.07M | 11.91%7.5M | 14.07%21.1M | 1,951.08%6.67M | 27.95%29.8M | 141.26%48.82M | 122.29%6.7M | 120.97%18.5M | --325K | --23.29M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 35.70%64.51M | 17.39%7.43M | 15.20%20.78M | 5,028.13%6.56M | 29.04%29.74M | 139.72%47.54M | 120.68%6.33M | 120.41%18.04M | 141.97%128K | 5,934.18%23.05M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 2,999.40%9.63M | 172K | 974,400.00%9.74M | 3,780.00%194K | -43.75%-483K | -100.21%-332K | 0 | -103.03%-1K | -99.01%5K | -100.21%-336K |
Net common stock issuance | --10.12M | --172K | --9.75M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | -72.22%5K | --0 | --0 | --0 | -58.33%5K | -99.94%18K | --0 | --0 | -98.22%6K | -99.96%12K |
Net other financing activities | -42.00%-497K | --0 | -600.00%-7K | -100.00%-2K | -40.23%-488K | 67.07%-350K | --0 | 94.12%-1K | 99.88%-1K | -62.62%-348K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 2,999.40%9.63M | --172K | 974,400.00%9.74M | 3,780.00%194K | -43.75%-483K | -100.21%-332K | --0 | -103.03%-1K | -99.01%5K | -100.21%-336K |
Net cash flow | ||||||||||
Beginning cash position | -61.26%7.47M | 55.47%23.28M | -25.59%9.03M | -23.55%19.88M | -61.26%7.47M | 10.01%19.28M | -75.42%14.98M | -92.33%12.13M | -84.37%26M | 10.01%19.28M |
Current changes in cash | 189.54%10.51M | 25.25%-5.78M | 357.48%15.47M | 20.88%-11.2M | 77.45%12.01M | -951.38%-11.73M | 81.69%-7.73M | 103.47%3.38M | -75.83%-14.15M | -95.46%6.77M |
Effect of exchange rate changes | 1,041.98%763K | 461.19%1.23M | -125.79%-1.22M | 22.54%348K | 995.56%403K | -121.54%-81K | -60.68%219K | -464.19%-539K | 228.51%284K | 58.33%-45K |
End cash Position | 150.84%18.74M | 150.84%18.74M | 55.47%23.28M | -25.59%9.03M | -23.55%19.88M | -61.26%7.47M | -61.26%7.47M | -75.42%14.98M | -92.33%12.13M | -84.37%26M |
Free cash flow | -6.60%-64.19M | 6.80%-13.45M | -1.69%-15.37M | -24.68%-18.06M | -6.94%-17.31M | -43.28%-60.22M | -5.30%-14.43M | -65.37%-15.12M | -69.34%-14.48M | -52.27%-16.19M |
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