(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 | 44.57%-5.92M | 127.71%784.39K | 67.60%-1.39M | -474.23%-3.21M | 30.01%-2.11M | -44.63%-10.68M | 7.88%-2.83M | -156.72%-4.28M | 63.16%-558.68K | -166.84%-3.02M |
Net income from continuing operations | -137.54%-80.23M | -6.59%-10.55M | 35.24%-5.51M | -294.89%-29.33M | -338.67%-34.84M | 13.72%-33.78M | 69.99%-9.9M | -277.47%-8.5M | -250.85%-7.43M | -347.00%-7.94M |
Depreciation and amortization | 1.56%3.37M | -20.34%794.01K | -35.67%663.52K | 6.13%835.14K | 113.85%1.08M | 693.66%3.32M | 372.40%996.73K | 1,053.94%1.03M | 1,570.93%786.89K | 612.68%504.38K |
Other non cash items | 459.83%200.32K | 834.69%107.12K | -4.57%49.45K | -94.84%25.32K | 103.74%18.43K | -98.32%35.78K | -100.53%-14.58K | 106.79%51.82K | 229.54%490.83K | -24,714.45%-492.29K |
Change In working capital | 336.70%10.23M | 1,266.07%3.52M | 540.57%3.17M | -57.72%609.09K | 1,878.02%2.92M | 211.87%2.34M | 119.89%257.79K | 1,729.79%495.41K | 386.90%1.44M | 155.76%147.69K |
-Change in receivables | 293.62%2.22M | 127.17%463.17K | 505.03%2.42M | -402.76%-2.56M | 509.67%1.89M | 51.38%-1.15M | 14.90%-1.7M | -328.03%-597.04K | 291.27%844.06K | 276.07%310.74K |
-Change in inventory | -225.70%-217.66K | -154.18%-151.37K | -120.92%-19.52K | -112.51%-40.39K | 98.78%-6.38K | -65.22%173.16K | -43.88%279.4K | --93.31K | --322.78K | ---522.34K |
-Change in prepaid assets | 81.21%-493.33K | 61.27%-260.5K | -89.20%19.34K | 91.49%-107.76K | 83.31%-144.41K | -1,042.28%-2.63M | -988.31%-672.62K | 223.44%178.99K | -760.63%-1.27M | -6,346.32%-865.48K |
-Change in payables and accrued expense | 91.74%8.13M | 142.76%3M | 191.56%957.14K | 58.78%2.45M | 52.09%1.72M | 1,144.06%4.24M | 463.47%1.23M | 385.28%328.28K | 1,290.15%1.54M | 1,923.04%1.13M |
-Change in other current liabilities | 70.59%-199.07K | 308.91%108.75K | 20.91%-217.77K | ---- | ---- | -288.94%-676.87K | -112.17%-52.05K | -756.62%-275.35K | ---- | ---- |
-Change in other working capital | -66.83%789.21K | -68.88%365.06K | -97.91%16.02K | 174.82%954.21K | -697.06%-546.09K | 5,147.35%2.38M | --1.17M | --767.22K | --347.21K | --91.46K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 44.57%-5.92M | 127.71%784.39K | 67.60%-1.39M | -474.23%-3.21M | 30.01%-2.11M | -44.63%-10.68M | 7.88%-2.83M | -156.72%-4.28M | 63.16%-558.68K | -166.84%-3.02M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 97.35%-160.16K | -414.28%-24.31K | 101.40%13.02K | 136.50%33.97K | 96.36%-182.84K | -395.06%-6.05M | -100.34%-4.73K | -240.37%-929.52K | -93.07K | -5.02M |
Net PPE purchase and sale | 62.79%-190.59K | -1,808.16%-24.31K | 94.39%-17.41K | 135.15%33.97K | -76.05%-182.84K | ---512.25K | ---1.27K | ---310.47K | ---96.65K | ---103.86K |
Net business purchase and sale | 100.55%30.43K | --0 | 104.92%30.43K | --0 | --0 | -370.08%-5.54M | -100.25%-3.45K | -193.49%-619.05K | --3.57K | ---4.92M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 97.35%-160.16K | -414.28%-24.31K | 101.40%13.02K | 136.50%33.97K | 96.36%-182.84K | -395.06%-6.05M | -100.34%-4.73K | -240.37%-929.52K | ---93.07K | ---5.02M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -60.75%6.19M | 259.52%415.34K | -77.37%284.5K | -78.26%1.25M | -52.96%4.24M | 451.08%15.78M | -115.49%-260.36K | 163.11%1.26M | 6,865.16%5.77M | 176.43%9.01M |
Net issuance payments of debt | -120.99%-762.8K | 197.73%496.05K | 138.65%334.5K | -141.50%-2.28M | 238.82%691.3K | 931.65%3.63M | -131.13%-507.57K | 56.54%-865.53K | 6,553.88%5.5M | -5,206.59%-498K |
Net common stock issuance | -37.74%6.66M | -121.14%-26.71K | --0 | 6,866.91%3.54M | -66.81%3.14M | 228.89%10.69M | --126.32K | --1.04M | --50.8K | 191.42%9.47M |
Proceeds from stock option exercised by employees | -66.77%491.85K | --0 | --0 | --0 | 1,194.35%491.85K | 2,860.28%1.48M | 141.76%120.88K | --1.08M | --239.71K | --38K |
Net other financing activities | -666.00%-191.5K | ---54K | ---50K | --0 | ---87.5K | ---25K | --0 | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -60.75%6.19M | 259.52%415.34K | -77.37%284.5K | -78.26%1.25M | -52.96%4.24M | 451.08%15.78M | -115.49%-260.36K | 163.11%1.26M | 6,865.16%5.77M | 176.43%9.01M |
Net cash flow | ||||||||||
Beginning cash position | -32.73%1.83M | -84.24%770.48K | -78.65%1.87M | -1.01%3.82M | -32.73%1.83M | -47.57%2.73M | 79.09%4.89M | 53.17%8.77M | -47.28%3.86M | -47.57%2.73M |
Current changes in cash | 111.85%112.78K | 137.97%1.18M | 72.44%-1.09M | -137.51%-1.92M | 99.79%1.95M | 61.49%-952.04K | -68,029.42%-3.1M | -31.82%-3.95M | 419.54%5.12M | -54.28%973.58K |
Effect of exchange rate changes | -1,568.33%-883.5K | -2,274.34%-883.46K | -120.05%-13.67K | 85.04%-31.86K | -72.31%45.49K | --60.17K | --40.63K | --68.16K | ---212.91K | --164.29K |
End cash Position | -42.04%1.06M | -42.04%1.06M | -84.24%770.48K | -78.65%1.87M | -1.01%3.82M | -32.73%1.83M | -32.73%1.83M | 79.09%4.89M | 53.17%8.77M | -47.28%3.86M |
Free cash flow | 45.20%-6.13M | 126.03%737.04K | 69.41%-1.4M | -384.36%-3.17M | 26.48%-2.29M | -51.56%-11.19M | 7.84%-2.83M | -175.36%-4.59M | 56.79%-655.33K | -176.03%-3.12M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data