(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 | -20.74%-11.39M | -65.49%-2.25M | -105.55%-3.3M | 19.60%-3.36M | -8.25%-2.48M | -0.57%-9.43M | 52.16%-1.36M | 30.86%-1.6M | -38.50%-4.17M | -91.32%-2.29M |
Net income from continuing operations | 1.58%-18.06M | 29.43%-4.2M | 58.87%-2.59M | -120.56%-7.42M | -40.67%-3.84M | 54.46%-18.35M | -48.41%-5.96M | -195.86%-6.29M | 23.17%-3.37M | 90.82%-2.73M |
Operating gains losses | -594.09%-1.26M | -689.87%-1.34M | -20,645.45%-2.26M | --2.75M | -2,631.25%-405K | -99.18%254K | 363.27%227K | 101.55%11K | --0 | -99.94%16K |
Depreciation and amortization | 30.66%1.03M | -35.81%233K | 105.83%247K | 43.27%245K | 128.79%302K | 213.15%786K | 458.46%363K | 34.83%120K | 280.00%171K | 153.85%132K |
Other non cash items | ---- | ---- | ---127K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Change In working capital | -81.82%547K | -79.16%693K | -37.08%302K | 76.02%-247K | -186.64%-201K | 379.29%3.01M | 252.70%3.33M | 433.33%480K | 53.27%-1.03M | 146.81%232K |
-Change in receivables | 229.65%1.81M | 266.96%833K | -36.61%142K | 145.92%726K | 139.92%105K | -87.74%-1.39M | -75.51%227K | 225.14%224K | -113.65%-1.58M | 64.93%-263K |
-Change in inventory | -81.88%125K | -86.99%90K | 353.23%281K | -310.64%-193K | -211.76%-53K | 161.17%690K | 373.52%692K | 114.69%62K | 89.65%-47K | -1,800.00%-17K |
-Change in payables and accrued expense | -101.13%-14K | -591.67%-236K | -109.28%-120K | -25.65%-779K | 117.67%1.12M | 52.03%1.24M | -82.16%48K | 86.31%1.29M | 38.00%-620K | -39.41%515K |
-Change in other current liabilities | 157.14%88K | 169.47%91K | 50.00%-1K | 94.44%-1K | 66.67%-1K | -670.00%-154K | ---131K | 33.33%-2K | -80.00%-18K | 57.14%-3K |
-Change in other working capital | -155.46%-1.46M | -103.41%-85K | --0 | --0 | ---1.37M | --2.63M | --2.49M | ---1.1M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -20.74%-11.39M | -65.49%-2.25M | -105.55%-3.3M | 19.60%-3.36M | -8.25%-2.48M | -0.57%-9.43M | 52.16%-1.36M | 30.86%-1.6M | -38.50%-4.17M | -91.32%-2.29M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 79.46%-320K | 56.08%-65K | 65.58%-106K | -576.67%-143K | 99.47%-6K | -456.43%-1.56M | 31.80%-148K | -306.71%-308K | 118.75%30K | -2,076.92%-1.13M |
Net PPE purchase and sale | 76.07%-174K | 108.10%17K | 88.96%-34K | -3,475.00%-143K | 93.17%-14K | -76.46%-727K | -7.14%-210K | -30,700.00%-308K | 97.69%-4K | -388.10%-205K |
Net business purchase and sale | 91.24%-77K | ---77K | --0 | --0 | --0 | ---879K | --0 | --0 | --0 | ---879K |
Net other investing changes | -246.81%-69K | -108.20%-5K | ---72K | --0 | 116.67%8K | -64.39%47K | 390.48%61K | --0 | 161.54%34K | -380.00%-48K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 79.47%-320K | 56.38%-65K | 65.58%-106K | -576.67%-143K | 99.47%-6K | -456.79%-1.56M | 31.34%-149K | -306.71%-308K | 118.75%30K | -2,076.92%-1.13M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 78.69%10.89M | -32.49%2.61M | -162.93%-528K | 2,724.89%6.36M | 109.81%2.46M | -50.66%6.1M | 8.89%3.86M | 127.37%839K | -97.40%225K | 663.46%1.17M |
Net issuance payments of debt | -204.88%-645K | 8.11%-34K | -125.18%-139K | -518.42%-235K | -271.74%-237K | 569.47%615K | -133.04%-37K | 1,122.22%552K | -126.95%-38K | 141.82%138K |
Net common stock issuance | 164.95%10.32M | -59.96%1.56M | ---430K | --6.49M | --2.7M | -53.41%3.89M | --3.89M | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -93.57%102K | -1,366.67%-38K | -85.71%41K | -62.36%99K | --0 | -61.56%1.59M | -99.91%3K | -32.15%287K | 75.33%263K | 747.54%1.03M |
Net other financing activities | --1.12M | ---- | ---- | ---- | ---- | ---- | ---- | --1K | --0 | --1K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 78.69%10.89M | -32.45%2.61M | -162.86%-528K | 2,724.89%6.36M | 109.63%2.46M | -50.66%6.1M | 8.83%3.86M | 127.64%840K | -97.40%225K | 663.94%1.17M |
Net cash flow | ||||||||||
Beginning cash position | -69.11%2.62M | 193.10%1.66M | 241.22%5.67M | -59.87%2.27M | -69.11%2.62M | 56.94%8.47M | -92.70%565K | -82.23%1.66M | 36.21%5.66M | 56.94%8.47M |
Current changes in cash | 83.37%-814K | -87.77%287K | -266.70%-3.93M | 172.95%2.86M | 98.76%-28K | -281.46%-4.89M | 387.94%2.35M | 40.51%-1.07M | -171.55%-3.92M | -54.39%-2.25M |
Effect of exchange rate changes | 148.44%465K | 209.46%324K | -236.00%-84K | 767.90%541K | 43.37%-316K | -355.32%-960K | -217.93%-296K | -113.51%-25K | 70.76%-81K | -357.14%-558K |
End cash Position | -13.34%2.27M | -13.34%2.27M | 193.10%1.66M | 241.22%5.67M | -59.87%2.27M | -69.11%2.62M | -69.11%2.62M | -92.70%565K | -82.23%1.66M | 36.21%5.66M |
Free cash flow | -13.81%-11.56M | -42.30%-2.24M | -74.22%-3.33M | 16.26%-3.5M | 0.08%-2.5M | -3.76%-10.16M | 48.34%-1.57M | 17.62%-1.91M | -31.10%-4.18M | -101.37%-2.5M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data