(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 | 143.18%5.28M | 53.59%9.51M | 43.51%-4.24M | 69.81%-2.85M | 293.11%2.86M | -364.17%-12.23M | 13.67%6.19M | -746.34%-7.5M | -141.19%-9.44M | -176.49%-1.48M |
Net income from continuing operations | -589.05%-12.15M | 48.01%5.5M | -497.05%-6.46M | -525.07%-4.39M | -215.43%-6.81M | -17.94%2.48M | 419.14%3.72M | 14.51%1.63M | -126.29%-702K | -2,215.69%-2.16M |
Operating gains losses | -8,541.56%-6.65M | ---1.4M | ---1.55M | ---2.12M | ---1.58M | -92.50%-77K | ---- | ---- | ---- | ---- |
Depreciation and amortization | 63.10%9.23M | 30.10%2.43M | 231.91%2.56M | 57.34%2.45M | 22.52%1.8M | 355.64%5.66M | 172.12%1.86M | 307.94%771K | 673.13%1.55M | 780.24%1.47M |
Other non cash items | -27.59%1.58M | -53.09%266K | -14.89%480K | -47.72%287K | 9.24%544K | 10.39%2.18M | -25.20%567K | 28.47%564K | 35.89%549K | 33.87%498K |
Change In working capital | 73.68%-10.51M | 19.01%-3.84M | 64.87%-5.27M | 66.01%-5.09M | 171.01%3.69M | -361.81%-39.93M | -336.17%-4.74M | -339.60%-15M | -92.20%-14.99M | -1,033.75%-5.2M |
-Change in receivables | 62.86%-7.33M | 103.30%263K | -79.51%-6.85M | 1.82%-6.8M | 683.33%6.06M | -59.65%-19.74M | -1,006.11%-7.96M | 31.77%-3.82M | 16.45%-6.93M | -146.42%-1.04M |
-Change in inventory | 124.28%4.29M | 236.15%6.33M | 63.57%-1.89M | 135.91%3.03M | 46.16%-3.19M | -149.76%-17.65M | 184.48%1.88M | -437.55%-5.18M | -3,143.85%-8.43M | -63.84%-5.92M |
-Change in prepaid assets | 50.86%-9.52M | -65.91%-7.18M | 113.07%833K | 29.68%-3.03M | 96.87%-136K | -209.69%-19.36M | -246.16%-4.33M | -160.57%-6.37M | -107.36%-4.31M | -812.16%-4.35M |
-Change in payables and accrued expense | -111.31%-1.06M | -144.86%-1.68M | 336.85%2.04M | -211.78%-3.49M | -38.03%2.07M | -12.96%9.33M | -54.11%3.73M | -138.72%-863K | 2,766.06%3.12M | 1,251.01%3.34M |
-Change in other current liabilities | -78.50%-3.41M | 9.88%-885K | -35.79%-903K | -24.56%-568K | -653.40%-1.06M | 48.23%-1.91M | 81.49%-982K | -202.78%-665K | -185.07%-456K | -55.48%191K |
-Change in other working capital | -30.72%6.52M | -123.88%-696K | -21.23%1.5M | 186.07%5.77M | -101.90%-49K | -6.00%9.41M | -13.63%2.92M | -30.07%1.9M | -7.77%2.02M | 48.68%2.58M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 143.18%5.28M | 53.59%9.51M | 43.51%-4.24M | 69.81%-2.85M | 293.11%2.86M | -364.17%-12.23M | 13.67%6.19M | -746.34%-7.5M | -141.19%-9.44M | -176.49%-1.48M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -67.94%-93.89M | 156.92%29.07M | 3,849.91%43.12M | 195.71%2.79M | -21,550.51%-168.87M | -166.32%-55.91M | -179.10%-51.06M | 12.08%-1.15M | -133.01%-2.92M | -465.22%-780K |
Net PPE purchase and sale | 52.32%-4.65M | 77.03%-1.5M | -19.82%-1.33M | 1.13%-1.31M | 35.26%-505K | -123.37%-9.75M | -403.86%-6.53M | 15.14%-1.11M | -6.16%-1.33M | -53.24%-780K |
Net intangibles purchase and sale | -49.17%-179K | 23.75%-61K | -57.50%-63K | ---- | ---- | ---120K | ---80K | ---40K | ---- | ---- |
Net business purchase and sale | ---45.13M | ---1K | ---1K | --0 | ---45.13M | --0 | --0 | --0 | --0 | --0 |
Net investment purchase and sale | 4.57%-43.94M | 168.90%30.63M | --44.52M | 362.00%4.16M | ---123.24M | ---46.04M | ---44.45M | --0 | ---1.59M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -67.94%-93.89M | 156.92%29.07M | 3,849.91%43.12M | 195.71%2.79M | -21,550.51%-168.87M | -166.32%-55.91M | -179.10%-51.06M | 12.08%-1.15M | -133.01%-2.92M | -465.22%-780K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -858.43%-41.81M | -976.73%-33.75M | -5,438.06%-8.27M | -81.12%216K | 0 | -97.42%5.51M | 22,547.06%3.85M | -99.93%155K | 130.73%1.14M | 94.65%364K |
Net issuance payments of debt | -119.26%-565K | -104.77%-140K | ---138K | ---141K | ---146K | 205.81%2.93M | --2.93M | --0 | --0 | --0 |
Net common stock issuance | ---44.15M | ---34.74M | ---8.43M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | 19.15%3.32M | 24.49%1.23M | 95.13%441K | 19.65%1.45M | -44.23%203K | 334.42%2.79M | 5,711.76%988K | -26.62%226K | 831.54%1.21M | 94.65%364K |
Net other financing activities | -100.48%-419K | -43.66%-102K | -109.86%-149K | ---111K | ---57K | ---209K | ---71K | ---71K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -858.43%-41.81M | -976.73%-33.75M | -5,438.06%-8.27M | -81.12%216K | --0 | -97.42%5.51M | 22,547.06%3.85M | -99.93%155K | 130.73%1.14M | 94.65%364K |
Net cash flow | ||||||||||
Beginning cash position | -17.86%299.5M | -52.09%163.63M | -62.40%131.54M | -63.48%132.39M | -17.86%299.5M | 119.49%364.62M | -9.36%341.52M | 118.89%349.89M | 115.03%362.51M | 119.49%364.62M |
Current changes in cash | -108.26%-130.43M | 111.76%4.82M | 460.17%30.61M | 101.39%156K | -8,656.12%-166.02M | -131.76%-62.63M | -219.70%-41.02M | -103.92%-8.5M | -26.14%-11.21M | -195.56%-1.9M |
Effect of exchange rate changes | 41.99%-1.45M | 17.86%-823K | 1,051.56%1.47M | 28.19%-1.01M | -404.63%-1.09M | -291.17%-2.49M | -247.79%-1M | 2,233.33%128K | -1,034.00%-1.4M | -144.91%-216K |
End cash Position | -44.03%167.63M | -44.03%167.63M | -52.09%163.63M | -62.40%131.54M | -63.48%132.39M | -17.86%299.5M | -17.86%299.5M | -9.36%341.52M | 118.89%349.89M | 115.03%362.51M |
Free cash flow | 102.05%454K | 2,006.71%7.95M | 34.92%-5.63M | 60.83%-4.22M | 204.12%2.35M | -8,407.89%-22.1M | -110.04%-417K | -5,787.07%-8.65M | -108.48%-10.77M | -258.49%-2.26M |
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
No Data