(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 | 48.84%-15.89M | 51.24%-3.45M | 55.81%-3.32M | 45.80%-3.42M | 43.91%-5.71M | -13.41%-31.07M | 7.49%-7.08M | 6.07%-7.52M | 2.87%-6.3M | -93.59%-10.17M |
Net income from continuing operations | 44.15%-16.69M | 32.72%-3.09M | 32.97%-5.22M | 71.89%-2.32M | 34.54%-6.07M | 5.61%-29.89M | 48.77%-4.59M | 19.82%-7.78M | -16.53%-8.24M | -56.55%-9.27M |
Operating gains losses | 4.40%-1.63M | -84.19%-862K | 197.18%1.2M | -199,700.00%-2M | 1,150.00%25K | -69.55%-1.7M | ---468K | ---1.24M | 100.10%1K | 100.00%2K |
Depreciation and amortization | -24.62%199K | -46.38%37K | -40.30%40K | -18.75%52K | 9.38%70K | -12.58%264K | 7.81%69K | 1.52%67K | -21.95%64K | -28.89%64K |
Other non cash items | -56.92%249K | ---7K | -101.57%-9K | 13,100.00%264K | -50.00%1K | 1,462.16%578K | --0 | 19,033.33%574K | -87.50%2K | -87.50%2K |
Change In working capital | 108.04%225K | 100.70%18K | -105.48%-17K | -92.71%92K | 107.29%132K | -300.79%-2.8M | -490.24%-2.56M | -32.46%310K | 500.95%1.26M | -2,724.64%-1.81M |
-Change in receivables | 1.83%-214K | 397.73%131K | 153.93%48K | -450.00%-84K | -183.49%-309K | -34.57%-218K | -157.89%-44K | -196.67%-89K | 119.83%24K | -25.29%-109K |
-Change in inventory | 162.68%89K | 305.56%74K | 67.42%-29K | 1,600.00%30K | 193.33%14K | 1.39%-142K | 2.70%-36K | -147.22%-89K | 93.33%-2K | 63.41%-15K |
-Change in prepaid assets | 1,648.48%577K | 34.34%-434K | -60.84%112K | 47.69%576K | 1,694.44%323K | 106.02%33K | 18.40%-661K | 425.00%286K | -12.16%390K | 119.15%18K |
-Change in payables and accrued expense | 93.53%-159K | 117.45%315K | -173.27%-148K | -150.59%-430K | 106.10%104K | -209.34%-2.46M | -226.49%-1.81M | -67.05%202K | 1,124.10%850K | -685.91%-1.71M |
-Change in other current liabilities | -385.71%-68K | ---- | ---- | ---- | ---- | ---14K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 48.84%-15.89M | 51.24%-3.45M | 55.81%-3.32M | 45.80%-3.42M | 43.91%-5.71M | -13.41%-31.07M | 7.49%-7.08M | 6.07%-7.52M | 2.87%-6.3M | -93.59%-10.17M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 89.66%-24K | 83.78%-12K | 0 | 82.61%-4K | 90.24%-8K | -26.09%-232K | -146.67%-74K | -194.44%-53K | 75.79%-23K | -100.00%-82K |
Net PPE purchase and sale | 89.66%-24K | 83.78%-12K | --0 | 82.61%-4K | 90.24%-8K | -26.09%-232K | -146.67%-74K | -194.44%-53K | 75.79%-23K | -100.00%-82K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 89.66%-24K | 83.78%-12K | --0 | 82.61%-4K | 90.24%-8K | -26.09%-232K | -146.67%-74K | -194.44%-53K | 75.79%-23K | -100.00%-82K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -29.77%5.22M | 1,122.34%961K | -45.33%4.18M | 379.17%134K | 21.43%-55K | -84.65%7.43M | -754.55%-94K | 5,132.19%7.64M | -122.97%-48K | -100.15%-70K |
Net issuance payments of debt | 494.25%1.03M | 1,636.92%999K | 143.08%28K | 247.46%87K | -18.06%-85K | -31.82%-261K | -30.00%-65K | -32.65%-65K | 38.54%-59K | -2,300.00%-72K |
Net common stock issuance | -97.76%202K | --0 | -100.10%-9K | --49K | --162K | -81.34%9M | --0 | --9M | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | -98.19%13K | --0 | --0 | -96.38%11K | -99.37%2K |
Net other financing activities | 400.75%3.99M | -31.03%-38K | --4.16M | ---2K | ---132K | -251.46%-1.33M | -3,000.00%-29K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -29.77%5.22M | 1,122.34%961K | -45.33%4.18M | 379.17%134K | 21.43%-55K | -84.65%7.43M | -754.55%-94K | 5,132.19%7.64M | -122.97%-48K | -100.15%-70K |
Net cash flow | ||||||||||
Beginning cash position | -63.78%13.56M | -74.25%5.36M | -78.29%4.5M | -71.27%7.79M | -63.78%13.56M | 125.06%37.43M | -53.90%20.8M | -60.88%20.73M | -54.34%27.11M | 125.06%37.43M |
Current changes in cash | 55.17%-10.7M | 65.47%-2.5M | 1,104.23%855K | 48.44%-3.29M | 44.13%-5.77M | -214.78%-23.87M | 5.80%-7.24M | 100.90%71K | 0.02%-6.38M | -124.16%-10.33M |
End cash Position | -78.94%2.86M | -78.94%2.86M | -74.25%5.36M | -78.29%4.5M | -71.27%7.79M | -63.78%13.56M | -63.78%13.56M | -53.90%20.8M | -60.88%20.73M | -54.34%27.11M |
Free cash flow | 49.14%-15.92M | 51.58%-3.46M | 56.12%-3.32M | 45.93%-3.42M | 44.28%-5.71M | -13.49%-31.3M | 6.89%-7.15M | 5.62%-7.57M | 3.92%-6.33M | -93.64%-10.26M |
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