(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -39.82%-15.01M | -255.28%-50.9M | -1,894.32%-13.26M | -0.34%-6.81M | -1,398.51%-20.1M | -54.73%-10.73M | -382.90%-14.33M | -95.40%739K | 3.13%-6.79M | 70.73%-1.34M |
Net income from continuing operations | -462.17%-17.14M | -7.92%-37.43M | -537.71%-14.56M | -133.99%-13.8M | -83.84%-6.03M | 86.88%-3.05M | -50.26%-34.68M | 83.74%-2.28M | -5,026.96%-5.9M | -2,001.92%-3.28M |
Operating gains losses | 78.16%1.44M | 284.21%245K | -420.56%-937K | 11.99%607K | -159.54%-231K | 191.28%806K | -103.14%-133K | -105.46%-180K | 84.98%542K | -69.81%388K |
Depreciation and amortization | 128.03%2.47M | 85.21%8.43M | 289.36%3.88M | 89.66%2.11M | 15.53%1.36M | -14.55%1.08M | -11.51%4.55M | -17.55%996K | -19.77%1.11M | -8.89%1.18M |
Deferred tax | ---- | --0 | --0 | --0 | ---- | ---- | 320.57%1.33M | 120.37%1.19M | -90.54%28K | -18.33%245K |
Other non cash items | --60K | 119.31%173K | --52K | 105.40%49K | ---- | ---- | -701.34%-896K | --0 | -30,366.67%-908K | --0 |
Change In working capital | 43.11%-7.83M | -154.82%-46.87M | -213.18%-9.22M | 27.58%-4.84M | -428.69%-19.05M | -166.33%-13.76M | -306.77%-18.39M | -126.85%-2.94M | 44.88%-6.68M | 66.62%-3.6M |
-Change in receivables | 32.43%5.49M | -922.93%-76.61M | -1,481.71%-21.38M | -429.50%-30.48M | -5,755.97%-28.9M | 209.42%4.15M | -13.14%-7.49M | 413.79%1.55M | 61.50%-5.76M | -92.44%511K |
-Change in inventory | 164.50%7.05M | -21.42%-28.22M | 856.35%9.71M | -111.15%-21.73M | 50.89%-5.27M | -237.48%-10.93M | -236.05%-23.24M | -79.97%1.02M | -313.71%-10.29M | 65.32%-10.73M |
-Change in prepaid assets | 58.59%-3.14M | -114.60%-6.36M | -125.48%-1.04M | 127.31%1.57M | 571.43%693K | -538.87%-7.58M | -521.76%-2.97M | 171.75%4.1M | -318.20%-5.73M | -0.68%-147K |
-Change in payables and accrued expense | -773.07%-13.74M | 383.62%63.29M | 147.51%5.32M | 197.28%42.75M | 91.67%13.18M | -32.29%2.04M | 57.72%13.09M | -336.41%-11.19M | 572.84%14.38M | -41.73%6.88M |
-Change in other working capital | -141.56%-3.49M | -53.45%1.03M | -214.90%-1.82M | 325.77%3.06M | 1,142.02%1.24M | -4,618.75%-1.45M | 16,938.46%2.22M | 1,000.00%1.58M | 145.82%718K | -106.95%-119K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -39.82%-15.01M | -255.28%-50.9M | -1,894.32%-13.26M | -0.34%-6.81M | -1,398.51%-20.1M | -54.73%-10.73M | -382.90%-14.33M | -95.40%739K | 3.13%-6.79M | 70.73%-1.34M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 177.07%1.02M | -195.41%-28.01M | -300.92%-3.47M | 72.93%-546K | -2,007.71%-22.68M | 76.16%-1.32M | -317.75%-9.48M | -168.11%-866K | -449.59%-2.02M | -5.49%-1.08M |
Net PPE purchase and sale | 177.07%1.02M | 13.08%-4.37M | -145.03%-2.12M | 72.93%-546K | 56.34%-382K | -4.03%-1.32M | -121.32%-5.02M | -168.11%-866K | -449.59%-2.02M | 14.22%-875K |
Net business purchase and sale | ---- | -430.32%-23.65M | ---1.35M | --0 | ---- | ---- | ---4.46M | --0 | --0 | ---201K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 177.07%1.02M | -195.41%-28.01M | -300.92%-3.47M | 72.93%-546K | -2,007.71%-22.68M | 76.16%-1.32M | -317.75%-9.48M | -168.11%-866K | -449.59%-2.02M | -5.49%-1.08M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 30,145.45%6.61M | 172.39%64.77M | 1,442.27%33.93M | 5,705.26%5.52M | 13,902.76%25.35M | -100.10%-22K | 34.92%23.78M | 200.18%2.2M | 181.90%95K | -98.93%181K |
Net issuance payments of debt | --6.82M | 178.49%33.42M | --1.73M | --6.69M | 1,501.35%25M | --0 | -1,955.97%-42.58M | --0 | --0 | -136.09%-1.78M |
Net common stock issuance | ---- | -48.30%30.77M | --30.77M | --0 | ---- | ---- | --59.53M | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -155.77%-87K | -71.08%1.98M | -32.27%1.49M | -741.05%-609K | -52.26%938K | -93.93%156K | 85.32%6.83M | -9.20%2.2M | -64.68%95K | 591.90%1.97M |
Net other financing activities | 31.46%-122K | ---1.4M | ---63K | ---563K | ---593K | ---178K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 30,145.45%6.61M | 172.39%64.77M | 1,442.27%33.93M | 5,705.26%5.52M | 13,902.76%25.35M | -100.10%-22K | 34.92%23.78M | 200.18%2.2M | 181.90%95K | -98.93%181K |
Net cash flow | ||||||||||
Beginning cash position | -28.29%38.46M | -1.74%53.64M | -60.13%20.95M | -62.14%23.14M | -36.29%40.67M | -1.74%53.64M | 62.29%54.59M | 29.57%52.55M | 29.11%61.13M | 77.90%63.83M |
Current changes in cash | 38.85%-7.38M | -45,525.81%-14.14M | 729.62%17.2M | 78.85%-1.84M | -679.47%-17.43M | -236.52%-12.07M | -100.15%-31K | -84.69%2.07M | -16.29%-8.71M | -119.88%-2.24M |
Effect of exchange rate changes | 92.58%-67K | -12.43%-1.03M | 131.68%313K | -351.45%-347K | 80.04%-94K | -323.51%-903K | -271.72%-917K | -302.87%-988K | -80.45%138K | -320.09%-471K |
End cash Position | -23.73%31.02M | -28.29%38.46M | -28.29%38.46M | -60.13%20.95M | -62.14%23.14M | -36.29%40.67M | -1.74%53.64M | -1.74%53.64M | 29.57%52.55M | 29.11%61.13M |
Free cash flow | -30.97%-15.78M | -178.39%-55.43M | -2,150.29%-15.48M | 16.45%-7.36M | -826.99%-20.54M | -46.90%-12.05M | -812.63%-19.91M | -104.37%-688K | -19.41%-8.81M | 60.44%-2.22M |
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