(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 | 86.88%-9.8M | 40.78%-3.14M | 112.39%2.1M | 76.93%-5.32M | 88.33%-3.43M | -31.61%-74.73M | 62.67%-5.31M | 30.27%-16.93M | -268.80%-23.07M | -144.48%-29.43M |
Net income from continuing operations | -22.97%-106.25M | 40.33%-16.89M | 132.23%6M | -159.88%-66.75M | -107.30%-28.61M | -693.59%-86.41M | -691.14%-28.3M | -189.47%-18.62M | -13.01%-25.69M | -0.33%-13.8M |
Operating gains losses | 197.47%5.39M | 4.76%-580K | -811.69%-8.16M | 8,117.48%11.75M | 138.25%2.38M | -271.29%-5.53M | -102.55%-609K | 103.22%1.15M | -98.88%143K | -387.41%-6.21M |
Depreciation and amortization | 81.74%9.93M | 87.23%3.15M | 88.13%2.69M | 79.75%2.27M | 67.13%1.82M | 88.77%5.47M | 77.72%1.68M | 69.27%1.43M | 94.46%1.26M | 140.27%1.09M |
Other non cash items | 331.91%18.54M | -10.14%1.03M | -262.01%-20.21M | 4,115.13%33.43M | 198.80%4.3M | 83.52%-7.99M | 102.32%1.14M | -17.96%-5.58M | -74.51%793K | -285.49%-4.35M |
Change In working capital | 749.20%36.7M | -42.63%5.78M | 15,397.56%12.54M | 240.32%7.21M | 206.35%11.17M | 66.90%-5.65M | 6,093.45%10.07M | 99.33%-82K | -1,248.29%-5.14M | -146.61%-10.5M |
-Change in receivables | 136.09%9.01M | 183.29%6.83M | 141.70%4.01M | -108.96%-10.73M | 544.01%8.9M | -151.05%-24.95M | -1,272.53%-8.19M | -23.85%-9.62M | -783.65%-5.13M | -101.81%-2M |
-Change in inventory | 92.42%-644K | 34.42%-2.69M | -255.02%-3.04M | 263.85%3.66M | 208.24%1.42M | -147.24%-8.5M | -51.63%-4.09M | -202.47%-856K | -11,075.00%-2.24M | -202.54%-1.31M |
-Change in prepaid assets | 19.16%-2.57M | -107.80%-455K | -485.53%-2.69M | 114.63%605K | 99.55%-25K | 65.30%-3.17M | 144.45%5.84M | 116.43%698K | -29.94%-4.14M | -35.75%-5.57M |
-Change in payables and accrued expense | -124.45%-2.23M | -49.49%3.89M | 41.26%1.63M | -125.32%-901K | -108.33%-6.85M | 181.84%9.12M | 4,621.47%7.7M | 157.11%1.16M | 26.93%3.56M | -243.33%-3.29M |
-Change in other current assets | 56.67%-1.77M | 79.60%-369K | 91.26%-104K | 40.45%-527K | -268.57%-774K | -34.67%-4.09M | 7.75%-1.81M | -240.00%-1.19M | -161.83%-885K | 46.29%-210K |
-Change in other current liabilities | 34.99%-615K | -60.73%-397K | 221.90%295K | -207.92%-259K | 63.56%-254K | ---946K | ---247K | ---242K | --240K | ---697K |
-Change in other working capital | 32.12%35.52M | -109.46%-1.03M | 24.70%12.44M | 344.59%15.36M | 239.81%8.76M | 412.43%26.89M | 328.43%10.88M | 315.24%9.97M | 268.62%3.45M | 507.75%2.58M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 86.88%-9.8M | 40.78%-3.14M | 112.39%2.1M | 76.93%-5.32M | 88.33%-3.43M | -31.61%-74.73M | 62.67%-5.31M | 30.27%-16.93M | -268.80%-23.07M | -144.48%-29.43M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -415.53%-123.11M | -544.69%-30.32M | -341.31%-28.68M | -851.53%-50.08M | -89.27%-14.04M | -35.80%-23.88M | 28.65%-4.7M | -113.75%-6.5M | 3.11%-5.26M | -194.09%-7.42M |
Net PPE purchase and sale | -225.43%-68.86M | -340.88%-17.28M | -215.08%-18.47M | -322.35%-19.81M | -98.91%-13.31M | -27.81%-21.16M | 29.55%-3.92M | -92.86%-5.86M | 13.66%-4.69M | -165.23%-6.69M |
Net intangibles purchase and sale | -29.96%-3.54M | -70.03%-1.33M | 5.04%-603K | -51.13%-866K | -0.69%-733K | -164.59%-2.72M | 23.74%-784K | ---635K | ---573K | ---728K |
Net investment purchase and sale | ---50.71M | ---11.71M | ---9.6M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -415.53%-123.11M | -544.69%-30.32M | -341.31%-28.68M | -851.53%-50.08M | -89.27%-14.04M | -35.80%-23.88M | 28.65%-4.7M | -113.75%-6.5M | 3.11%-5.26M | -194.09%-7.42M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -244.63%-29.66M | -99.75%52K | 133.46%272K | 98.09%311K | -13,447.58%-30.3M | -94.57%20.51M | 484.34%20.94M | -100.23%-813K | -22.28%157K | -99.29%227K |
Net issuance payments of debt | -252.42%-30M | --0 | --0 | --0 | ---30M | -24.59%19.68M | 481.46%20.68M | -178.55%-1M | --0 | --0 |
Proceeds from stock option exercised by employees | -19.23%668K | -79.69%52K | 45.45%272K | 98.09%311K | -85.46%33K | -9.62%827K | 85.51%256K | 55.83%187K | -22.28%157K | -50.11%227K |
Net other financing activities | ---332K | --0 | --0 | --0 | ---332K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -244.63%-29.66M | -99.75%52K | 133.46%272K | 98.09%311K | -13,447.58%-30.3M | -94.57%20.51M | 484.34%20.94M | -100.23%-813K | -22.28%157K | -99.29%227K |
Net cash flow | ||||||||||
Beginning cash position | -25.35%230.06M | -53.97%100.89M | -47.75%127.17M | -32.88%182.27M | -25.35%230.06M | 6,451.17%308.17M | -34.46%219.17M | 2,187.70%243.37M | 1,127.50%271.55M | 6,451.17%308.17M |
Current changes in cash | -108.17%-162.58M | -405.71%-33.41M | -8.54%-26.31M | -95.55%-55.09M | -30.45%-47.77M | -125.74%-78.1M | 141.63%10.93M | -107.49%-24.24M | -145.31%-28.17M | -310.24%-36.62M |
Effect of exchange rate changes | -330.00%-43K | 2.22%-44K | -24.44%34K | -70.00%-17K | ---16K | ---10K | ---45K | --45K | ---10K | --0 |
End cash Position | -70.69%67.44M | -70.69%67.44M | -53.97%100.89M | -47.75%127.17M | -32.88%182.27M | -25.35%230.06M | -25.35%230.06M | -34.46%219.17M | 2,187.70%243.37M | 1,127.50%271.55M |
Free cash flow | 16.63%-82.47M | -119.42%-21.96M | 28.47%-16.98M | 8.24%-26M | 52.42%-17.53M | -33.02%-98.92M | 51.89%-10.01M | 13.10%-23.74M | -142.41%-28.33M | -153.07%-36.85M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data