(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 | 23.57%-47.26M | -274.45%-15.93M | 49.58%-10.18M | 22.75%-15.29M | 66.69%-5.87M | 1.79%-61.84M | 72.59%-4.26M | 18.59%-20.19M | -134.65%-19.79M | -23.91%-17.61M |
Net income from continuing operations | 13.51%-155.47M | -40.58%-39.43M | 57.67%-40.16M | -28.89%-39.24M | -38.86%-36.64M | -199.06%-179.76M | -125.38%-28.05M | -1,312.47%-94.88M | -177.57%-30.45M | 72.15%-26.39M |
Operating gains losses | 101.79%141K | 87.25%-96K | 131.78%34K | 46.15%-1.08M | 125.75%1.29M | 71.50%-7.87M | 96.46%-753K | 99.60%-107K | 96.68%-2.01M | -106.19%-5M |
Depreciation and amortization | 44.67%29.06M | 2.05%7.33M | 60.73%7.21M | 68.49%7.13M | 76.54%7.38M | 88.88%20.09M | -30.26%7.18M | 241.46%4.49M | 210.34%4.23M | 95.33%4.18M |
Deferred tax | 75.55%-199K | --0 | 81.36%-44K | 73.75%-63K | 68.38%-92K | 93.85%-814K | 97.40%-47K | 97.93%-236K | ---240K | ---291K |
Other non cash items | 359.70%9.96M | 437.74%2.81M | 485.91%2.62M | 509.05%3.7M | 40.58%828K | 127.76%2.17M | 109.02%522K | -90.21%447K | 297.39%608K | -70.84%589K |
Change In working capital | 169.88%13.5M | -146.12%-986K | 177.35%6.34M | 107.91%566K | 224.14%7.58M | 34.28%-19.32M | 141.20%2.14M | 21.90%-8.2M | -163.69%-7.15M | 44.48%-6.11M |
-Change in receivables | 257.26%3.77M | -89.96%-2.57M | 4,821.43%1.32M | 768.15%3.15M | 444.57%1.87M | 82.21%-2.4M | 75.63%-1.35M | 99.03%-28K | 68.75%-471K | 84.53%-543K |
-Change in inventory | 158.02%6.48M | -67.56%1.01M | 190.07%3.09M | 126.61%1.63M | 115.98%753K | -13.99%-11.17M | 1,045.43%3.1M | 37.12%-3.43M | -658.98%-6.13M | -47.10%-4.71M |
-Change in prepaid assets | -2.37%2.6M | -14.24%783K | 117.78%686K | -87.96%91K | 53.24%1.04M | 161.39%2.66M | 129.06%913K | -3.37%315K | 3,536.36%756K | 145.26%678K |
-Change in payables and accrued expense | 99.59%-31K | -93.61%137K | 133.76%1.61M | 5.73%-3.5M | 243.99%1.73M | -1,543.30%-7.53M | -46.01%2.15M | -153.38%-4.77M | -404.01%-3.72M | 57.09%-1.2M |
-Change in other current assets | 75.16%-119K | --0 | --1K | -11,900.00%-120K | --0 | -538.67%-479K | -312.17%-474K | --0 | 98.82%-1K | -103.20%-4K |
-Change in other current liabilities | -3.16%-196K | -367.36%-902K | 2,233.33%70K | -318.02%-242K | 890.99%878K | ---190K | ---193K | --3K | --111K | ---111K |
-Change in other working capital | 567.29%1M | 128.10%562K | -50.17%-437K | -119.12%-438K | 713.55%1.31M | 90.45%-214K | -9,900.00%-2M | 50.51%-291K | 251.32%2.29M | -79.83%-214K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 23.57%-47.26M | -274.45%-15.93M | 49.58%-10.18M | 22.75%-15.29M | 66.69%-5.87M | 1.79%-61.84M | 72.59%-4.26M | 18.59%-20.19M | -134.65%-19.79M | -23.91%-17.61M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 84.84%-27.66M | 93.65%-1.96M | 93.78%-2.66M | 86.69%-6.64M | 72.16%-16.4M | 45.72%-182.48M | 65.15%-30.85M | 78.16%-42.82M | -80.29%-49.89M | -146.58%-58.92M |
Net PPE purchase and sale | 83.18%-27.66M | 93.65%-1.96M | 89.25%-2.66M | 86.69%-6.64M | 72.16%-16.4M | 11.11%-164.43M | 65.15%-30.85M | 44.80%-24.78M | -80.29%-49.89M | -146.52%-58.9M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 99.99%-14K | --0 | --0 | --0 | ---14K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---18.04M | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 84.84%-27.66M | 93.65%-1.96M | 93.78%-2.66M | 86.69%-6.64M | 72.16%-16.4M | 45.72%-182.48M | 65.15%-30.85M | 78.16%-42.82M | -80.29%-49.89M | -146.58%-58.92M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 286.31%84.03M | 64.22%-458K | -102.36%-541K | -92,900.00%-6.51M | 117,257.69%91.54M | -92.90%21.75M | -100.66%-1.28M | 7,844.98%22.96M | -100.01%-7K | 100.29%78K |
Net issuance payments of debt | 404.27%116.97M | 4.05%-593K | -102.90%-693K | -14,104.55%-6.25M | 283,068.18%124.51M | -89.11%23.2M | -100.26%-618K | 217,390.91%23.9M | -500.00%-44K | 99.84%-44K |
Net common stock issuance | 195.34%225K | 171.43%225K | ---- | ---- | ---- | 73.48%-236K | -15,850.00%-315K | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -52.53%281K | 99.33%-1K | -38.31%153K | --0 | -65.42%129K | -99.58%592K | -166.82%-149K | -19.74%248K | -99.91%120K | -68.68%373K |
Net other financing activities | -1,758.11%-33.45M | 55.05%-89K | 99.92%-1K | -213.25%-260K | -13,085.66%-33.1M | 96.19%-1.8M | 99.56%-198K | -18,014.29%-1.27M | 95.00%-83K | -904.00%-251K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 286.31%84.03M | 64.22%-458K | -102.36%-541K | -92,900.00%-6.51M | 117,257.69%91.54M | -92.90%21.75M | -100.66%-1.28M | 7,844.98%22.96M | -100.01%-7K | 100.29%78K |
Net cash flow | ||||||||||
Beginning cash position | -77.56%64.4M | -8.87%91.85M | -25.28%105.24M | -36.50%133.68M | -77.56%64.4M | -24.46%286.97M | -48.65%100.79M | -66.22%140.84M | -33.22%210.53M | -24.46%286.97M |
Current changes in cash | 104.09%9.1M | 49.57%-18.35M | 66.58%-13.38M | 59.19%-28.44M | 190.62%69.27M | -139.50%-222.57M | -140.13%-36.39M | 81.84%-40.05M | -168.56%-69.69M | -18.21%-76.44M |
End cash Position | 14.13%73.5M | 14.13%73.5M | -8.87%91.85M | -25.28%105.24M | -36.50%133.68M | -77.56%64.4M | -77.56%64.4M | -48.65%100.79M | -66.22%140.84M | -33.22%210.53M |
Free cash flow | 66.88%-74.95M | 49.03%-17.9M | 71.40%-12.86M | 68.56%-21.93M | 70.90%-22.27M | 8.88%-226.32M | 66.29%-35.11M | 35.47%-44.97M | -91.34%-69.74M | -100.80%-76.51M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data