(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 | -12.50%-20.92M | -5.68%-5.52M | 5.03%-5.53M | -34.06%-5.8M | -26.29%-4.07M | -21.77%-18.6M | 7.21%-5.23M | -59.82%-5.82M | -36.27%-4.33M | -14.13%-3.22M |
Net income from continuing operations | -26.84%-31.45M | 1.42%-6.76M | -5.97%-6.94M | -28.83%-7.06M | -80.84%-10.69M | 20.66%-24.79M | -16.06%-6.85M | 16.51%-6.55M | 52.58%-5.48M | 0.54%-5.91M |
Operating gains losses | 13,977.50%5.55M | --0 | --0 | 900.00%350K | 3,781.34%5.2M | -102.26%-40K | -306.86%-211K | -99.88%2K | -90.44%35K | 136.22%134K |
Depreciation and amortization | 103.72%1.37M | 86.19%337K | 82.26%339K | 88.20%335K | 181.89%358K | 53.42%672K | 64.55%181K | 73.83%186K | 72.82%178K | 7.63%127K |
Other non cash items | -17.92%3.51M | -19.59%895K | -19.74%878K | -17.22%880K | -14.85%860K | -54.41%4.28M | 12.88%1.11M | 7.68%1.09M | -77.63%1.06M | -61.67%1.01M |
Change In working capital | -136.47%-1.41M | -2,306.25%-353K | 55.84%-465K | 14.34%-466K | -112.47%-123K | -62.13%-595K | 101.04%16K | -249.15%-1.05M | -325.00%-544K | 66.84%986K |
-Change in receivables | -144.57%-450K | -636.96%-494K | 219.90%470K | -2,083.33%-655K | 56.85%229K | 14.42%-184K | 149.20%92K | -2,205.88%-392K | 37.50%-30K | 294.59%146K |
-Change in inventory | -658.47%-1.79M | -77.78%22K | -10,800.00%-963K | ---- | ---- | ---236K | --99K | --9K | ---- | ---- |
-Change in prepaid assets | -141.16%-128K | -22.60%274K | -0.60%-169K | 235.24%761K | -874.51%-994K | 174.05%311K | 194.65%354K | -133.73%-168K | 154.44%227K | 19.69%-102K |
-Change in payables and accrued expense | 468.98%1.23M | -192.09%-406K | 136.42%220K | 255.20%776K | -56.20%639K | 535.29%216K | 87.34%-139K | -620.69%-604K | -160.42%-500K | 20.78%1.46M |
-Change in other current assets | 40.35%-408K | 126.38%124K | -417.86%-89K | -1,727.59%-472K | 110.70%29K | -392.31%-684K | -1,778.57%-470K | -3.45%28K | -93.54%29K | 0.37%-271K |
-Change in other current liabilities | -500.00%-108K | -135.00%-28K | -136.49%-27K | -136.49%-27K | 89.43%-26K | ---18K | --80K | -7.50%74K | -7.50%74K | 3.53%-246K |
-Change in other working capital | --248K | --155K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -12.50%-20.92M | -5.68%-5.52M | 5.03%-5.53M | -34.06%-5.8M | -26.29%-4.07M | -21.77%-18.6M | 7.21%-5.23M | -59.82%-5.82M | -36.27%-4.33M | -14.13%-3.22M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -40.39%-5.79M | -24.10%-1.97M | 12.12%-602K | 17.32%-1.01M | -250.16%-2.21M | 82.44%-4.12M | 18.22%-1.59M | 37.33%-685K | 93.84%-1.22M | 3.08%-630K |
Net PPE purchase and sale | -71.42%-5.79M | -108.90%-1.97M | 11.99%-602K | 17.32%-1.01M | -316.23%-2.21M | 85.26%-3.38M | 47.96%-944K | 25.41%-684K | 93.81%-1.22M | -3.31%-530K |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | -70.74%-963K | -568.22%-862K | 99.43%-1K | --0 | 27.01%-100K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -40.39%-5.79M | -24.10%-1.97M | 12.12%-602K | 17.32%-1.01M | -250.16%-2.21M | 82.44%-4.12M | 18.22%-1.59M | 37.33%-685K | 93.84%-1.22M | 3.08%-630K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 5.51%17.57M | -115.25%-1.31M | -2.36%-1.09M | -0.54%-1.31M | 104.14%21.27M | -67.47%16.65M | 678.38%8.59M | -104.75%-1.06M | -108.39%-1.3M | -29.86%10.42M |
Net issuance payments of debt | -12,861.54%-14.93M | -9.76%-45K | -11.01%202K | -20.59%-41K | -42,891.43%-15.05M | 100.39%117K | -13.89%-41K | 100.75%227K | -142.86%-34K | -169.23%-35K |
Net common stock issuance | 77.90%38.49M | --0 | --0 | --0 | 227.83%38.49M | -33.34%21.64M | --9.9M | --0 | --0 | -21.03%11.74M |
Cash dividends paid | 0.00%-5.11M | 0.00%-1.27M | 0.00%-1.29M | 0.00%-1.27M | 0.00%-1.29M | -252.38%-5.11M | 12.70%-1.27M | ---1.29M | ---1.27M | ---1.29M |
Net other financing activities | ---888K | --0 | --0 | --0 | ---888K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 5.51%17.57M | -115.25%-1.31M | -2.36%-1.09M | -0.54%-1.31M | 104.14%21.27M | -67.47%16.65M | 678.38%8.59M | -104.75%-1.06M | -108.39%-1.3M | -29.86%10.42M |
Net cash flow | ||||||||||
Beginning cash position | -30.59%13.78M | 11.93%13.44M | 5.53%20.66M | 8.90%28.77M | -30.59%13.78M | 167.46%19.86M | -58.47%12.01M | 72.94%19.58M | 40.51%26.42M | 167.46%19.86M |
Current changes in cash | -50.58%-9.15M | -596.00%-8.8M | 4.64%-7.22M | -18.55%-8.12M | 128.33%14.99M | -148.86%-6.07M | 119.59%1.78M | -143.02%-7.57M | 8.55%-6.85M | -42.31%6.57M |
End cash Position | -66.36%4.64M | -66.36%4.64M | 11.93%13.44M | 5.53%20.66M | 8.90%28.77M | -30.59%13.78M | -30.59%13.78M | -58.47%12.01M | 72.94%19.58M | 40.51%26.42M |
Free cash flow | -21.55%-26.71M | -21.48%-7.49M | 5.76%-6.13M | -22.77%-6.81M | -67.24%-6.28M | 42.45%-21.98M | 17.14%-6.17M | -42.69%-6.51M | 75.72%-5.55M | -12.47%-3.75M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data