(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 | 120.25%4.48M | 8,660.87%4.03M | 185.31%1.52M | -28.80%3.01M | 83.44%-4.08M | -60.67%-22.14M | -84.72%46K | -668.97%-1.78M | 193.29%4.23M | -164.41%-24.63M |
Net income from continuing operations | 34.49%-30.44M | -134.75%-9.79M | 26.21%-9.06M | 65.51%-5.12M | 57.35%-6.48M | -192.56%-46.47M | 69.65%-4.17M | -112.64%-12.27M | 8.68%-14.84M | 10.25%-15.18M |
Depreciation and amortization | 26.50%14.81M | 43.17%4.18M | 37.63%4.11M | 21.89%3.58M | 2.65%2.94M | 12.15%11.71M | 3.04%2.92M | 5.62%2.99M | 10.50%2.94M | 35.11%2.87M |
Other non cash items | 59.63%1.99M | 209.75%653K | -33.19%606K | -4.06%449K | -39.70%281K | 100.68%1.25M | -170.67%-595K | 100.48%907K | -84.10%468K | -83.81%466K |
Change In working capital | 3.39%-18.24M | 91.00%-496K | -326.44%-2.97M | -165.05%-5.02M | 52.15%-9.76M | -289.60%-18.88M | -343.74%-5.51M | 15.33%-696K | 551.29%7.72M | -345.68%-20.39M |
-Change in receivables | -9.82%-9.87M | -23,200.00%-932K | -1,381.14%-3.38M | -229.99%-2.66M | 63.52%-2.9M | 10.89%-8.99M | -100.81%-4K | -205.56%-228K | 80.33%-807K | -18.73%-7.95M |
-Change in inventory | -198.84%-21.83M | -263.20%-5.79M | -123.27%-6.66M | -723.46%-6.53M | -47.21%-2.85M | -70.92%-7.31M | -243.01%-1.6M | -170.69%-2.98M | 45.05%-793K | -53.01%-1.93M |
-Change in payables and accrued expense | 6,238.06%17.74M | 783.21%9.28M | 235.88%6.6M | -55.25%3.61M | 80.46%-1.75M | -102.23%-289K | -130.40%-1.36M | 374.64%1.97M | 133.01%8.08M | -293.61%-8.97M |
-Change in other current assets | -498.83%-3.08M | -85.83%-2.26M | 30.13%868K | -51.89%776K | -56.36%-2.47M | 26.43%-515K | -6.87%-1.21M | -10.35%667K | 176.67%1.61M | -77.44%-1.58M |
-Change in other working capital | 33.05%-1.19M | 40.82%-793K | -241.03%-399K | 41.67%-217K | 359.57%216K | 35.57%-1.78M | -21.71%-1.34M | 89.31%-117K | -74.65%-372K | 113.13%47K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 120.25%4.48M | 8,660.87%4.03M | 185.31%1.52M | -28.80%3.01M | 83.44%-4.08M | -60.67%-22.14M | -84.72%46K | -668.97%-1.78M | 193.29%4.23M | -164.41%-24.63M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -50.42%21.82M | -139.79%-2.79M | 466.47%11.87M | -178.36%-16.08M | 46.10%28.81M | 87.23%44.01M | 550.14%7M | 87.10%-3.24M | 227.79%20.52M | -68.98%19.72M |
Net PPE purchase and sale | 28.93%-12M | 33.21%-2.79M | 29.45%-3.63M | 26.39%-3.08M | 26.00%-2.5M | -73.09%-16.88M | -53.91%-4.17M | -242.09%-5.15M | 0.69%-4.18M | -154.98%-3.38M |
Net intangibles purchase and sale | ---30M | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net investment purchase and sale | 4.81%63.82M | --0 | 713.22%15.5M | -31.19%17M | 35.55%31.32M | 83.08%60.89M | 195.04%11.17M | 108.08%1.91M | 308.55%24.71M | -64.41%23.1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -50.42%21.82M | -139.79%-2.79M | 466.47%11.87M | -178.36%-16.08M | 46.10%28.81M | 87.23%44.01M | 550.14%7M | 87.10%-3.24M | 227.79%20.52M | -68.98%19.72M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 99.55%-32K | 19.02%2.36M | 132.59%132K | 60.88%2.99M | 47.44%-5.52M | 7.63%-7.06M | -20.94%1.98M | 82.08%-405K | -33.96%1.86M | 1.96%-10.5M |
Net issuance payments of debt | -10.34%-992K | -10.13%-261K | -10.22%-248K | -10.45%-243K | -10.60%-240K | -10.17%-899K | -116.31%-237K | 87.97%-225K | -9.45%-220K | -9.60%-217K |
Net common stock issuance | 46.26%-6.56M | -29.23%-84K | 22.74%-435K | 68.12%-299K | 46.04%-5.74M | 32.26%-12.2M | 41.44%-65K | 59.79%-563K | 33.14%-938K | 29.56%-10.64M |
Proceeds from stock option exercised by employees | 25.43%7.58M | 18.39%2.7M | 112.79%815K | 17.12%3.54M | 47.04%522K | -51.11%6.04M | -2.23%2.28M | -62.08%383K | -31.73%3.02M | -92.26%355K |
Net other financing activities | ---60K | --0 | --0 | --0 | ---60K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 99.55%-32K | 19.02%2.36M | 132.59%132K | 60.88%2.99M | 47.44%-5.52M | 7.63%-7.06M | -20.94%1.98M | 82.08%-405K | -33.96%1.86M | 1.96%-10.5M |
Net cash flow | ||||||||||
Beginning cash position | 33.09%58.1M | 65.08%80.6M | 23.25%67.24M | 174.83%77.34M | 33.09%58.1M | 4.08%43.65M | 22.41%48.82M | -19.32%54.56M | -67.04%28.14M | 4.08%43.65M |
Current changes in cash | 77.42%26.27M | -60.10%3.6M | 349.15%13.52M | -137.86%-10.08M | 224.73%19.22M | 611.14%14.81M | 132.43%9.03M | 80.33%-5.43M | 249.72%26.61M | -135.37%-15.41M |
Effect of exchange rate changes | 83.93%-58K | -55.69%109K | 45.57%-166K | 86.73%-26K | 123.58%25K | 2.96%-361K | 310.26%246K | -117.86%-305K | -1,607.69%-196K | 17.19%-106K |
End cash Position | 45.11%84.31M | 45.11%84.31M | 65.08%80.6M | 23.25%67.24M | 174.83%77.34M | 33.09%58.1M | 33.09%58.1M | 22.41%48.82M | -19.32%54.56M | -67.04%28.14M |
Free cash flow | 3.86%-37.51M | 130.16%1.24M | 69.58%-2.11M | -66,920.00%-30.07M | 76.51%-6.58M | -65.82%-39.02M | -71.23%-4.13M | -299.14%-6.93M | 100.51%45K | -163.23%-28.01M |
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 | -- | -- | -- | -- |
No Data
No Data