(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 | 61.25%-17.71M | 95.33%-979K | -131.05%-11.09M | 79.54%-1.8M | 65.45%-3.84M | -236.67%-45.7M | -20.99M | -4.8M | -307.31%-8.8M | -736.68%-11.11M |
Net income from continuing operations | 65.45%-13.82M | 109.26%3.01M | -171.70%-10.02M | -696.46%-11.7M | 312.88%4.89M | -1,021.88%-39.99M | ---32.54M | ---3.69M | -147.22%-1.47M | -315.57%-2.3M |
Operating gains losses | -2,169.24%-29.47M | -863.58%-10.4M | --145K | ---804K | -29,788.71%-18.41M | 1,048.39%1.42M | --1.36M | --0 | --0 | --62K |
Depreciation and amortization | 38.83%1.24M | 34.98%328K | 22.01%316K | 50.25%296K | 54.69%297K | 44.41%891K | --243K | --259K | 16.57%197K | 86.41%192K |
Deferred tax | --0 | --0 | --0 | --0 | --0 | -471.31%-453K | --1.25M | ---888K | -404.17%-292K | -4,690.91%-527K |
Other non cash items | 112.61%6.41M | 36.07%1.68M | 173.08%1.6M | 186.96%1.67M | 137.68%1.46M | 1,363.11%3.01M | --1.23M | --587K | --583K | --613K |
Change In working capital | 179.90%10.51M | -41.75%3.52M | -174.53%-4.13M | 193.78%7.74M | 135.85%3.38M | 33.43%-13.16M | --6.04M | ---1.5M | -48.47%-8.25M | -2,018.70%-9.44M |
-Change in receivables | 59.82%-309K | 20.37%2.73M | -364.36%-2.22M | 128.43%756K | -29.58%-1.58M | -176.37%-769K | --2.27M | --839K | -485.92%-2.66M | -775.54%-1.22M |
-Change in inventory | 150.20%11.41M | 133.47%3.47M | -17.62%2.29M | 182.81%7.61M | 66.94%-1.97M | -7.33%-22.73M | ---10.37M | --2.78M | -98.94%-9.2M | -218.31%-5.95M |
-Change in prepaid assets | -78.03%877K | -90.26%148K | 307.68%1.24M | -153.79%-618K | -94.64%103K | 163.42%3.99M | --1.52M | ---599K | 622.27%1.15M | 269.88%1.92M |
-Change in payables and accrued expense | -173.95%-2.74M | -136.02%-3.08M | -26.44%-5.93M | -104.95%-197K | 256.54%6.47M | -55.10%3.71M | --8.55M | ---4.69M | 167.45%3.98M | -436.59%-4.13M |
-Change in other current assets | -50.41%1.35M | -92.50%300K | 226.56%418K | 142.94%450K | 149.31%179K | 1,568.11%2.72M | --4M | --128K | -248.23%-1.05M | -305.08%-363K |
-Change in other current liabilities | -128.91%-37K | ---- | ---- | ---- | ---- | 773.68%128K | ---- | ---- | ---- | ---- |
-Change in other working capital | 81.12%-37K | 67.35%-16K | 80.56%65K | 44.12%-266K | -38.57%180K | 85.43%-196K | ---49K | --36K | 86.77%-476K | -86.95%293K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 61.25%-17.71M | 95.33%-979K | -131.05%-11.09M | 79.54%-1.8M | 65.45%-3.84M | -236.67%-45.7M | ---20.99M | ---4.8M | -307.31%-8.8M | -736.68%-11.11M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -0.85%-6.89M | 50.39%-378K | -215.89%-3.94M | -571.86%-1.98M | 86.98%-589K | -134.69%-6.83M | -762K | -1.25M | 70.56%-295K | -243.25%-4.52M |
Net PPE purchase and sale | -0.85%-6.89M | 50.39%-378K | -215.89%-3.94M | -571.86%-1.98M | 86.98%-589K | -134.69%-6.83M | ---762K | ---1.25M | 70.56%-295K | -243.25%-4.52M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -0.85%-6.89M | 50.39%-378K | -215.89%-3.94M | -571.86%-1.98M | 86.98%-589K | -134.69%-6.83M | ---762K | ---1.25M | 70.56%-295K | -243.25%-4.52M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -53.15%19.52M | -96.78%835K | -130.26%-4.69M | 23,432.58%20.94M | 2,095.50%2.44M | 7.11%41.67M | 25.97M | 15.51M | 1,171.43%89K | 1,010.00%111K |
Net issuance payments of debt | -117.58%-5.28M | --0 | ---5.28M | ---1M | --1M | -33.33%30M | --30M | --0 | --0 | --0 |
Net common stock issuance | 61.18%24.18M | --1.87M | -102.41%-362K | --22.08M | --597K | --15M | --0 | --15M | --0 | --0 |
Proceeds from stock option exercised by employees | 166.15%1.88M | 22,800.00%227K | 14.79%582K | 158.43%230K | 656.76%840K | 283.70%706K | ---1K | --507K | 1,171.43%89K | 1,010.00%111K |
Net other financing activities | 68.80%-1.26M | ---- | ---- | ---- | ---- | 35.78%-4.03M | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -53.15%19.52M | -96.78%835K | -130.26%-4.69M | 23,432.58%20.94M | 2,095.50%2.44M | 7.11%41.67M | --25.97M | --15.51M | 1,171.43%89K | 1,010.00%111K |
Net cash flow | ||||||||||
Beginning cash position | -37.89%17.78M | -2.40%13.24M | 703.90%32.95M | 20.48%15.79M | -37.89%17.78M | 361.33%28.63M | --13.56M | --4.1M | 97.31%13.11M | 361.33%28.63M |
Current changes in cash | 53.29%-5.07M | -112.37%-522K | -308.38%-19.72M | 290.51%17.16M | 87.18%-1.99M | -148.38%-10.85M | --4.22M | --9.46M | -185.42%-9.01M | -3,652.17%-15.52M |
End cash Position | -28.50%12.71M | -28.50%12.71M | -2.40%13.24M | 703.90%32.95M | 20.48%15.79M | -37.89%17.78M | --17.78M | --13.56M | 17.55%4.1M | 97.31%13.11M |
Free cash flow | 53.21%-24.59M | 93.77%-1.36M | -148.54%-15.02M | 58.41%-3.78M | 71.68%-4.43M | -217.71%-52.56M | ---21.78M | ---6.05M | -187.61%-9.1M | -3,761.36%-15.63M |
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 | -- | -- | -- | -- |
No Data
No Data