(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 | 26.33%-145.02M | 0.76%-37.44M | 55.65%-32M | -1.91%-45.1M | 28.68%-30.48M | -69.49%-196.86M | -6.15%-37.73M | -127.43%-72.14M | -12.95%-44.26M | -340.40%-42.73M |
Net income from continuing operations | 0.13%-229.51M | 27.21%-41.21M | 121.11%14.93M | -132.20%-131.63M | -56.36%-71.6M | -85.01%-229.81M | -85.05%-56.61M | -290.21%-70.72M | -4.89%-56.69M | -113.42%-45.79M |
Operating gains losses | 271.58%18.51M | -3,084.15%-10.92M | -4,651.10%-61.8M | 1,901.06%76.51M | 278.21%14.72M | 20.19%-10.79M | 104.42%366K | 111.41%1.36M | -161.61%-4.25M | -3,725.00%-8.26M |
Depreciation and amortization | 40.30%10.77M | -14.89%2.72M | 33.98%2.42M | 82.33%2.71M | 145.91%2.92M | 117.10%7.68M | 184.43%3.2M | 37.31%1.81M | 143.14%1.49M | 144.74%1.19M |
Other non cash items | 225.12%43.73M | 53.70%9.03M | 49.25%3.09M | 297.11%19.35M | 1,844.92%12.25M | 129.90%13.45M | 57.07%5.87M | 20.87%2.07M | 1,956.12%4.87M | 296.23%630K |
Change In working capital | -593.11%-9.73M | -143.42%-1M | 136.69%3.95M | -505.22%-19.79M | 27.91%7.1M | 167.81%1.97M | 119.18%2.3M | -51.58%-10.77M | -15.36%4.88M | -46.77%5.55M |
-Change in receivables | -4,567.00%-18.53M | -768.13%-18.15M | 82.54%-424K | 1,230.95%3.95M | -1,056.68%-3.9M | 87.91%-397K | 245.61%2.72M | -94.40%-2.43M | -2,592.86%-349K | -83.15%-337K |
-Change in inventory | 160.19%6.19M | 5,320.90%3.5M | 61.59%-3.94M | 3.55%-2.56M | 242.21%9.19M | -1.86%-10.28M | 99.16%-67K | -1,724.20%-10.25M | -58.05%-2.65M | 2,100.00%2.68M |
-Change in prepaid assets | -116.45%-1.17M | -5.08%1.4M | -81.01%1.91M | -73.87%-3.97M | 76.30%-511K | 192.33%7.11M | 197.88%1.48M | 370.84%10.08M | 0.22%-2.29M | -1,065.41%-2.16M |
-Change in payables and accrued expense | -66.34%7.87M | -27.08%10.68M | 169.51%8.21M | -213.20%-18.21M | 61.25%7.2M | 230.11%23.4M | 124.36%14.65M | -1,298.70%-11.81M | 297.19%16.09M | -53.30%4.47M |
-Change in other current liabilities | 94.47%-1.13M | 98.49%-300K | -106.51%-290K | 94.21%-278K | -46.37%-262K | -214.42%-20.42M | -20,841.05%-19.89M | 9,576.60%4.45M | -126.48%-4.8M | -20.95%-179K |
-Change in other working capital | -215.56%-2.97M | -45.27%1.88M | -86.95%-1.52M | 214.64%1.28M | -528.53%-4.61M | 138.00%2.57M | 148.32%3.43M | -19.59%-812K | -332.43%-1.12M | -14.94%1.08M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 26.33%-145.02M | 0.76%-37.44M | 55.65%-32M | -1.91%-45.1M | 28.68%-30.48M | -69.49%-196.86M | -6.15%-37.73M | -127.43%-72.14M | -12.95%-44.26M | -340.40%-42.73M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -71.58%-29.46M | -542.75%-8.28M | -52.26%-11.09M | -8.71%-7.2M | 43.55%-2.9M | 26.42%-17.17M | 160.17%1.87M | -63.77%-7.28M | -49.77%-6.63M | 54.82%-5.13M |
Net PPE purchase and sale | -46.09%-29.32M | -528.83%-8.14M | -52.26%-11.09M | -13.17%-7.2M | 43.55%-2.9M | -28.76%-20.07M | 69.50%-1.29M | -91.35%-7.28M | -108.62%-6.37M | -14.30%-5.13M |
Net intangibles purchase and sale | ---138K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | 180.90%2.9M | 178.19%3.16M | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -71.58%-29.46M | -542.75%-8.28M | -52.26%-11.09M | -8.71%-7.2M | 43.55%-2.9M | 26.42%-17.17M | 160.17%1.87M | -63.77%-7.28M | -49.77%-6.63M | 54.82%-5.13M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 63.33%227.92M | 257.75%57.31M | -30.94%78M | 409.98%60.16M | 2,777.81%32.46M | 13.15%139.54M | 4,326.91%16.02M | 6.35%112.94M | -32.90%11.8M | -1,560.27%-1.21M |
Net issuance payments of debt | -58.86%45.09M | -111.55%-760K | -100.84%-807K | 105.04%13.99M | 8,411.96%32.67M | 2.87%109.59M | 1,540.04%6.58M | -9.73%96.58M | 227,500.00%6.82M | -13,000.00%-393K |
Net common stock issuance | 349.10%191.53M | 546.05%60.97M | 181.33%81.76M | 862.89%47.89M | 209.56%905K | 12,181.59%42.65M | 2,773.65%9.44M | --29.06M | --4.97M | ---826K |
Proceeds from stock option exercised by employees | 6,500.00%462K | --20K | --87K | --355K | --0 | -99.97%7K | --0 | --0 | --0 | --7K |
Net other financing activities | 27.85%-9.17M | -292,400.00%-2.92M | ---3.05M | ---2.08M | ---1.12M | -215.03%-12.7M | -99.77%1K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 63.33%227.92M | 257.75%57.31M | -30.94%78M | 409.98%60.16M | 2,777.81%32.46M | 13.15%139.54M | 4,326.91%16.02M | 6.35%112.94M | -32.90%11.8M | -1,560.27%-1.21M |
Net cash flow | ||||||||||
Beginning cash position | -70.46%31.22M | 43.12%73.06M | 117.69%38.16M | -46.48%30.3M | -70.46%31.22M | -13.26%105.69M | -64.73%51.05M | -76.53%17.53M | -43.79%56.62M | -13.26%105.69M |
Current changes in cash | 171.75%53.44M | 158.45%11.6M | 4.15%34.91M | 120.08%7.85M | 98.12%-921K | -360.88%-74.48M | 49.17%-19.84M | -52.13%33.52M | -50.19%-39.09M | -132.19%-49.08M |
Effect of exchange rate changes | -64.29%5K | -33.33%10K | -166.67%-8K | ---- | ---- | --14K | --15K | ---3K | ---- | ---- |
End cash Position | 171.17%84.67M | 171.17%84.67M | 43.12%73.06M | 117.69%38.16M | -46.48%30.3M | -70.46%31.22M | -70.46%31.22M | -64.73%51.05M | -76.53%17.53M | -43.79%56.62M |
Free cash flow | 19.57%-174.48M | -17.15%-45.72M | 45.75%-43.08M | -3.32%-52.31M | 30.27%-33.38M | -64.67%-216.93M | 1.92%-39.02M | -123.57%-79.42M | -19.87%-50.63M | -237.24%-47.86M |
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