(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 | -16.95%-92.08M | 26.12%-17.37M | 22.02%-19.65M | -354.03%-20.45M | -35.62%-34.62M | -31.03%-78.73M | -1,788.35%-23.51M | -78.46%-25.19M | 78.56%-4.5M | -7.61%-25.53M |
Net income from continuing operations | -38.65%-118.51M | -6.59%-32.34M | -20.93%-28.03M | -648.43%-31.48M | 3.91%-26.67M | 3.35%-85.47M | 9.12%-30.34M | -2,188.25%-23.18M | 86.32%-4.21M | -19.09%-27.75M |
Depreciation and amortization | 4.44%259K | 34.43%82K | -3.28%59K | -4.76%60K | -7.94%58K | 0.00%248K | -1.61%61K | -1.61%61K | 3.28%63K | 0.00%63K |
Other non cash items | 88.40%2.68M | 297.28%1.46M | 28.33%462K | 9.40%384K | 9.01%375K | 8.88%1.42M | 8.90%367K | 8.76%360K | 9.01%351K | 8.86%344K |
Change In working capital | 178.67%10.17M | 255.22%10.07M | 177.57%4.64M | 226.87%7.11M | -178.66%-11.65M | -345.56%-12.92M | -87.51%2.83M | 66.98%-5.98M | -198.47%-5.6M | 16.69%-4.18M |
-Change in receivables | 113.21%436K | -72.89%1.71M | 443.79%5.51M | 28.07%-3.98M | -13.15%-2.81M | -461.95%-3.3M | -68.24%6.32M | 92.00%-1.6M | -301.42%-5.54M | -46.95%-2.48M |
-Change in inventory | -317.91%-438K | 181.20%445K | -90.52%154K | 106.12%95K | -267.21%-1.13M | 107.78%201K | 78.79%-548K | --1.63M | ---1.55M | --677K |
-Change in prepaid assets | 159.01%8.11M | 96.25%4.5M | 118.49%2.32M | 343.04%2.22M | 64.23%-928K | -243.85%-13.75M | -38.62%2.3M | -715.41%-12.54M | -119.33%-913K | -175.37%-2.59M |
-Change in payables and accrued expense | -42.33%3.28M | 167.80%3.24M | -141.49%-2.9M | 226.85%9.25M | -1,087.19%-6.32M | 656.76%5.68M | -333.09%-4.78M | 2,089.34%6.98M | 304.11%2.83M | 131.98%640K |
-Change in other current liabilities | -9.29%-1.92M | -40.66%-640K | 23.15%-342K | -9.72%-474K | -9.22%-462K | -9.55%-1.76M | -9.38%-455K | -9.61%-445K | -9.64%-432K | -9.59%-423K |
-Change in other working capital | --699K | --807K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -16.95%-92.08M | 26.12%-17.37M | 22.02%-19.65M | -354.03%-20.45M | -35.62%-34.62M | -31.03%-78.73M | -1,788.35%-23.51M | -78.46%-25.19M | 78.56%-4.5M | -7.61%-25.53M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -66.23%43.46M | -167.99%-30.21M | 9.35%23.16M | 10.53%32.8M | -47.03%17.71M | 2,809.05%128.71M | 182.91%44.42M | 46.72%21.18M | 44.57%29.68M | 141.05%33.43M |
Net PPE purchase and sale | -5,423.26%-2.38M | ---2.05M | ---323K | --0 | --0 | -238.71%-43K | --0 | --0 | --0 | -161.43%-43K |
Net investment purchase and sale | -64.40%45.84M | -163.37%-28.15M | 10.87%23.48M | 10.53%32.8M | -47.10%17.71M | 2,792.39%128.75M | 182.97%44.42M | 46.72%21.18M | 44.57%29.68M | 142.58%33.47M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -66.23%43.46M | -167.99%-30.21M | 9.35%23.16M | 10.53%32.8M | -47.03%17.71M | 2,809.05%128.71M | 182.91%44.42M | 46.72%21.18M | 44.57%29.68M | 141.05%33.43M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 12,167.20%38.15M | 165,695.45%36.48M | 973.08%1.12M | 0 | 18,566.67%560K | -99.33%311K | -99.95%22K | -69.32%104K | -37.88%182K | -99.56%3K |
Net common stock issuance | --1.12M | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 80.06%560K | -95.45%1K | -100.96%-1K | --0 | 18,566.67%560K | -81.03%311K | -93.10%22K | -69.32%104K | -37.88%182K | -99.56%3K |
Net other financing activities | --36.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 12,167.20%38.15M | 165,695.45%36.48M | 973.08%1.12M | --0 | 18,566.67%560K | -99.33%311K | -99.95%22K | -69.32%104K | -37.88%182K | -99.56%3K |
Net cash flow | ||||||||||
Beginning cash position | 362.80%64.15M | 49.91%64.78M | 27.65%60.16M | 119.56%47.8M | 362.80%64.15M | -56.81%13.86M | 84.68%43.21M | 107.21%47.13M | -5.05%21.77M | -56.81%13.86M |
Current changes in cash | -120.81%-10.47M | -153.02%-11.1M | 218.25%4.63M | -51.26%12.36M | -306.73%-16.35M | 375.85%50.29M | 319.49%20.94M | -696.34%-3.91M | 13,880.43%25.36M | 186.31%7.91M |
End cash Position | -16.32%53.68M | -16.32%53.68M | 49.91%64.78M | 27.65%60.16M | 119.56%47.8M | 362.80%64.15M | 362.80%64.15M | 84.68%43.21M | 107.21%47.13M | -5.05%21.77M |
Free cash flow | -19.91%-94.45M | 17.39%-19.42M | 20.74%-19.97M | -354.03%-20.45M | -35.40%-34.62M | -31.01%-78.77M | -1,731.00%-23.51M | -78.46%-25.19M | 78.56%-4.5M | -7.79%-25.57M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data