(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 | 57.93%-33.46M | 36.96%14.31M | 13.57%-13.28M | 89.86%-2.83M | 32.25%-31.67M | 49.57%-79.53M | 140.31%10.45M | 61.83%-15.36M | 26.61%-27.87M | 12.69%-46.75M |
Net income from continuing operations | 27.88%-78.02M | -3.18%-26.88M | -49.59%-13.45M | 67.64%-11.49M | 30.36%-26.21M | 40.22%-108.18M | 21.84%-26.05M | 82.11%-8.99M | 24.45%-35.52M | 25.31%-37.63M |
Operating gains losses | --5.95M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 330.41%11.65M | 2,159.82%4.95M | 550.43%5.26M | -14.40%719K | -14.44%717K | -1.99%2.71M | -70.04%219K | 5.61%809K | -0.94%840K | 101.44%838K |
Other non cash items | 6.02%-1.52M | 208.22%2.4M | 56.70%-675K | -230.19%-841K | -258.12%-2.39M | -116.12%-1.61M | -119.76%-2.21M | -111.21%-1.56M | 181.46%646K | 171.72%1.51M |
Change In working capital | 17.74%-5.61M | -39.21%19.43M | 13.33%-13.9M | 149.88%2.12M | 28.32%-13.25M | 68.49%-6.82M | 1,869.88%31.96M | -36.39%-16.04M | -447.34%-4.25M | -99.08%-18.49M |
-Change in receivables | -650.39%-10.61M | -51.01%13.86M | 21.83%-18.45M | -120.51%-457K | -11.49%-5.56M | 112.50%1.93M | 605.05%28.28M | -337.24%-23.6M | 168.96%2.23M | -320.05%-4.99M |
-Change in inventory | -74.92%-15.87M | -1,021.34%-6.89M | -15.05%-581K | -39.19%-1.41M | -0.76%-6.99M | -60.74%-9.07M | -120.86%-614K | 73.66%-505K | 29.65%-1.01M | -245.45%-6.94M |
-Change in prepaid assets | 282.99%4.4M | 589.50%7.29M | -462.22%-5.26M | 76.75%-1.21M | 1,068.73%3.59M | 54.94%-2.4M | -12.35%1.06M | 131.91%1.45M | -127.49%-5.22M | -0.32%307K |
-Change in payables and accrued expense | 1,816.17%13.39M | 998.86%1.58M | 48.48%10.57M | 1,060.61%5.36M | 38.59%-4.12M | -82.85%699K | -106.01%-176K | 5,931.36%7.12M | -94.32%462K | 5.62%-6.7M |
-Change in other current assets | 95.59%-16K | --0 | --0 | 100.19%1K | ---17K | -202.83%-363K | 340.57%467K | -1,838.89%-313K | ---517K | --0 |
-Change in other current liabilities | -3.22%-673K | -72.28%-174K | 8.16%-180K | 12.83%-163K | 7.14%-156K | -296.39%-652K | 39.52%-101K | -553.33%-196K | -440.00%-187K | -135.44%-168K |
-Change in other working capital | 23.46%3.76M | ---- | ---- | ---- | ---- | --3.05M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 57.93%-33.46M | 36.96%14.31M | 13.57%-13.28M | 89.86%-2.83M | 32.25%-31.67M | 49.57%-79.53M | 140.31%10.45M | 61.83%-15.36M | 26.61%-27.87M | 12.69%-46.75M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 88.94%-6.71M | -107.32%-6.26M | 60.77%-19.7M | -112.29%-5.61M | 146.89%24.86M | 41.63%-60.63M | 45.00%-3.02M | -53.08%-50.22M | 2,631.80%45.62M | 21.16%-53.02M |
Capital expenditure reported | ---- | ---- | ---28K | ---50K | ---162K | ---- | ---- | --0 | --0 | --0 |
Net PPE purchase and sale | -145.89%-718K | -123.13%-299K | 362.50%105K | -353.85%-177K | -339.24%-347K | 3.63%-292K | ---134K | ---40K | ---39K | 41.91%-79K |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 109.85%5.88M | -138.20%-6.2M | 60.28%-19.78M | -85.80%6.48M | 147.92%25.37M | 29.40%-59.68M | 52.27%-2.6M | -86.21%-49.8M | 2,313.32%45.66M | 2.38%-52.94M |
Net other investing changes | -1,689.44%-11.86M | --0 | --0 | ---- | ---- | 96.28%-663K | -205.22%-282K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 88.94%-6.71M | -107.32%-6.26M | 60.77%-19.7M | -112.29%-5.61M | 146.89%24.86M | 41.63%-60.63M | 45.00%-3.02M | -53.08%-50.22M | 2,631.80%45.62M | 21.16%-53.02M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -310.85%-5.13M | -910.61%-5.58M | -2.33M | -14.93%1.14M | 304.69%1.64M | -98.90%2.43M | -99.67%688K | 0 | 4.77%1.34M | -91.95%405K |
Net issuance payments of debt | ---10.03M | ---6.54M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 101.19%4.9M | 40.41%966K | --1.15M | -14.93%1.14M | 304.69%1.64M | -90.02%2.43M | -92.34%688K | --0 | 4.77%1.34M | -91.95%405K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -310.85%-5.13M | -910.61%-5.58M | ---2.33M | -14.93%1.14M | 304.69%1.64M | -98.90%2.43M | -99.67%688K | --0 | 4.77%1.34M | -91.95%405K |
Net cash flow | ||||||||||
Beginning cash position | -59.39%94.17M | -46.08%46.4M | -46.11%81.71M | -32.85%89M | -59.39%94.17M | -14.85%231.9M | 49.43%86.05M | 24.74%151.63M | -15.36%132.54M | -14.85%231.9M |
Current changes in cash | 67.11%-45.3M | -69.48%2.48M | 46.16%-35.31M | -138.21%-7.29M | 94.80%-5.17M | -240.49%-137.73M | -95.34%8.12M | -2.51%-65.58M | 154.50%19.09M | 14.17%-99.36M |
End cash Position | -48.10%48.88M | -48.10%48.88M | -46.08%46.4M | -46.11%81.71M | -32.85%89M | -59.39%94.17M | -59.39%94.17M | 49.43%86.05M | 24.74%151.63M | -15.36%132.54M |
Free cash flow | 57.18%-34.18M | 38.16%14.25M | 14.30%-13.2M | 89.06%-3.05M | 31.28%-32.18M | 49.86%-79.82M | 139.34%10.32M | 61.88%-15.4M | 26.24%-27.91M | 14.43%-46.83M |
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