(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 | -105.45%-137.64M | -98.35%-33.77M | -85.47%-36.88M | -6,130.98%-29.97M | -25.04%-37.02M | -5,524.70%-67M | -739.39%-17.03M | -218.33%-19.88M | -113.49%-481K | -2,462.65%-29.6M |
Net income from continuing operations | -83.18%-150.83M | -480.77%-45.23M | -264.88%-44.27M | 29.61%-33.28M | -85.23%-28.05M | -4,093.21%-82.34M | -97.92%-7.79M | -772.95%-12.13M | -710.33%-47.28M | -4,117.83%-15.14M |
Operating gains losses | ---- | ---- | ---- | ---- | -4,550.00%-623K | 589.20%35.15M | 1,971.11%932K | -827.03%-269K | 578.25%34.47M | 123.73%14K |
Depreciation and amortization | 227.17%8.58M | 229.08%3.35M | 194.81%1.99M | 264.34%1.83M | 229.98%1.41M | 95.01%2.62M | 208.48%1.02M | 119.54%674K | 45.09%502K | 18.28%427K |
Deferred tax | -94.15%11K | -241.67%-51K | -73.61%19K | -23.08%30K | -68.29%13K | 239.26%188K | 119.05%36K | 2,300.00%72K | 550.00%39K | -8.89%41K |
Other non cash items | 53.76%11.08M | -47.99%2.33M | 259.14%3.58M | 183.01%2.45M | 213.43%2.73M | 48.31%7.21M | 52.35%4.48M | 52.76%996K | 28.53%865K | 45.90%871K |
Change In working capital | 50.07%-22.97M | 113.33%2.43M | 68.85%-4.28M | -184.50%-5.04M | 19.82%-16.08M | -249.82%-46.01M | -11,612.66%-18.19M | -39.55%-13.74M | 451.62%5.97M | -1,032.13%-20.05M |
-Change in receivables | 67.36%-5.19M | 142.28%4.57M | 106.91%276K | -550.37%-3.62M | -235.25%-6.41M | -66.07%-15.9M | -1,499.41%-10.8M | 10.52%-4M | 139.68%804K | 20.57%-1.91M |
-Change in inventory | 119.15%6.95M | 167.24%5.17M | 120.85%2.32M | 205.69%5.63M | 49.39%-6.16M | -231.98%-36.31M | -187.48%-7.69M | -592.89%-11.11M | -1,101.81%-5.32M | -95.96%-12.18M |
-Change in payables and accrued expense | -187.43%-21.21M | -173.49%-5.51M | -215.35%-10.23M | -171.96%-5.85M | 260.68%376K | 6.34%24.26M | -28.26%7.5M | 178.95%8.87M | 903.33%8.13M | -102.80%-234K |
-Change in other current assets | 89.63%-1.88M | 89.56%-591K | 150.97%4.27M | -179.01%-1.49M | 32.22%-4.06M | -40.69%-18.14M | 13.13%-5.66M | -61.54%-8.37M | 619.01%1.89M | -311.81%-6M |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | -20.73%-2.6M | ---- | ---- | ---- | ---- |
-Change in other working capital | -161.35%-1.64M | -214.75%-1.21M | -203.28%-913K | -37.31%294K | -31.23%185K | 748.79%2.67M | 624.83%1.05M | 222.27%884K | 240.42%469K | -46.20%269K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -105.45%-137.64M | -98.35%-33.77M | -85.47%-36.88M | -6,130.98%-29.97M | -25.04%-37.02M | -5,524.70%-67M | -739.39%-17.03M | -218.33%-19.88M | -113.49%-481K | -2,462.65%-29.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 170.65%137.2M | -110.31%-2.6M | 552.82%35.51M | 132.04%43.95M | 181.12%60.33M | -20,470.13%-194.18M | 4,082.15%25.21M | -65,250.00%-7.84M | -54,767.20%-137.17M | -151,693.88%-74.38M |
Net PPE purchase and sale | -46.45%-33.24M | 69.75%-2.6M | 5.71%-5.53M | -86.37%-14.76M | -3,125.23%-10.35M | -2,304.45%-22.7M | -1,257.19%-8.59M | -48,808.33%-5.87M | -3,066.80%-7.92M | -555.10%-321K |
Net investment purchase and sale | 199.39%170.44M | --0 | 2,180.28%41.04M | 145.42%58.71M | 195.45%70.69M | ---171.48M | --33.8M | ---1.97M | ---129.25M | ---74.06M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 170.65%137.2M | -110.31%-2.6M | 552.82%35.51M | 132.04%43.95M | 181.12%60.33M | -20,470.13%-194.18M | 4,082.15%25.21M | -65,250.00%-7.84M | -54,767.20%-137.17M | -151,693.88%-74.38M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -101.06%-2.57M | -100.25%-232K | 115.85%229K | -100.10%-153K | 1.51%-2.41M | 106.71%242.94M | 26,297.70%91.86M | -216.89%-1.45M | 16,160.97%154.97M | -102.10%-2.45M |
Net issuance payments of debt | -100.19%-594K | -100.17%-208K | 99.68%-149K | -100.05%-113K | 17.33%-124K | 127.67%313.7M | 81,094.59%119.87M | -44,447.57%-45.88M | 249,960.42%239.87M | -100.11%-150K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -51.41%1.32M | --0 | 88.26%465K | -41.89%749K | -27.81%109K | -1.52%2.72M | 46.12%1.04M | 55.35%247K | -14.12%1.29M | -61.87%151K |
Net other financing activities | 95.51%-3.3M | 99.92%-24K | -100.20%-87K | 99.08%-789K | 2.16%-2.4M | -219.15%-73.49M | -13,535.68%-29.04M | 8,731.25%44.19M | -18,968.14%-86.19M | 88.79%-2.45M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -101.06%-2.57M | -100.25%-232K | 115.85%229K | -100.10%-153K | 1.51%-2.41M | 106.71%242.94M | 26,297.70%91.86M | -216.89%-1.45M | 16,160.97%154.97M | -102.10%-2.45M |
Net cash flow | ||||||||||
Beginning cash position | -11.06%146.62M | 286.90%180.22M | 139.41%181.35M | 186.71%167.53M | -11.06%146.62M | 250.42%164.86M | -71.33%46.58M | -55.23%75.75M | -64.57%58.43M | 250.42%164.86M |
Current changes in cash | 83.49%-3.01M | -136.59%-36.6M | 96.10%-1.14M | -20.16%13.83M | 119.64%20.9M | -115.48%-18.24M | 4,107.06%100.04M | -334.47%-29.17M | 305.76%17.32M | -190.28%-106.43M |
End cash Position | -2.05%143.61M | -2.05%143.61M | 286.90%180.22M | 139.41%181.35M | 186.71%167.53M | -11.06%146.62M | -11.06%146.62M | -71.33%46.58M | -55.23%75.75M | -64.57%58.43M |
Free cash flow | -90.52%-170.88M | -41.98%-36.37M | -64.69%-42.41M | -432.58%-44.73M | -58.30%-47.37M | -40,869.55%-89.69M | -1,361.97%-25.62M | -311.51%-25.75M | -354.79%-8.4M | -2,697.66%-29.93M |
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 |
No Data
No Data