(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||
Cash flow from continuing operating activities | -168.40%-8.24M | -1.49M | -2.27M | -44.26%-3.07M | -65.46%-2.13M | -1.29M |
Net income from continuing operations | -1,130.77%-55.25M | ---49.16M | ---2.59M | -40.63%-4.49M | -159.47%-3.19M | ---1.23M |
Operating gains losses | -181.62%-135.63K | ---31.05K | ---45.82K | 35.99%166.17K | 114.99%122.2K | ---815.44K |
Depreciation and amortization | 49.26%2.35M | --898.21K | --616.67K | 0.28%1.57M | 24.44%1.57M | --1.26M |
Deferred tax | -1,315.49%-1.28M | ---1.22M | ---35.38K | 253.54%105.65K | ---68.81K | --0 |
Other non cash items | 5,165.73%14.33M | --14.33M | ---54.34K | -15.74%272.13K | 167.18%322.95K | ---480.75K |
Change In working capital | 489.19%3.71M | --6.4M | ---266.52K | 33.91%-953.12K | -647.21%-1.44M | ---193.01K |
-Change in receivables | 1,282.98%1.14M | --3.5M | ---1.87M | -162.81%-96.55K | 127.60%153.72K | ---557.04K |
-Change in inventory | -2,825.47%-545.45K | ---146.38K | ---395.42K | 187.01%20.01K | 125.09%6.97K | ---27.79K |
-Change in prepaid assets | 177.29%1.49M | --2.31M | --1.02M | -298.44%-1.93M | 30.82%-483.68K | ---699.19K |
-Change in payables and accrued expense | -20.43%406.31K | --1.59M | ---1.01M | 12.83%510.64K | 198.55%452.58K | --151.59K |
-Change in other current liabilities | --0 | --0 | ---- | -764.08%-217.29K | -212.65%-25.15K | --22.32K |
-Change in other working capital | 60.70%1.22M | ---856.1K | --1.99M | 148.96%757.25K | -268.65%-1.55M | --917.1K |
Cash from discontinued investing activities | ||||||
Operating cash flow | -168.40%-8.24M | ---1.49M | ---2.27M | -44.26%-3.07M | -65.46%-2.13M | ---1.29M |
Investing cash flow | ||||||
Cash flow from continuing investing activities | -1,043.79%-10.09M | -507.68K | -387.31K | 24.13%-882.11K | 36.89%-1.16M | -1.84M |
Net PPE purchase and sale | -186.23%-222.68K | ---291.55K | --148.32K | 62.70%-77.8K | 67.03%-208.59K | ---632.62K |
Net intangibles purchase and sale | -27.23%-1.02M | ---380.19K | ---329.28K | -83.73%-804.31K | -3.26%-437.76K | ---423.96K |
Net business purchase and sale | ---8.84M | ---54.47K | ---68.34K | --0 | 34.25%-516.3K | ---785.24K |
Net investment purchase and sale | ---- | ---- | ---138.02K | ---- | ---- | ---373 |
Cash from discontinued investing activities | ||||||
Investing cash flow | -1,043.79%-10.09M | ---507.68K | ---387.31K | 24.13%-882.11K | 36.89%-1.16M | ---1.84M |
Financing cash flow | ||||||
Cash flow from continuing financing activities | 608.84%21.94M | -1.5M | 3.76M | 0.44%3.1M | -22.50%3.08M | 3.98M |
Net issuance payments of debt | 389.66%2.41M | ---498.44K | --3.55M | -198.11%-830.49K | -55.07%846.52K | --1.88M |
Net common stock issuance | 390.37%20.01M | ---655.99K | --0 | 83.64%4.08M | -4.48%2.22M | --2.33M |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---147.56K |
Net other financing activities | -205.71%-471.84K | ---342.9K | --209.34K | -1,246.78%-154.35K | 115.63%13.46K | ---86.09K |
Cash from discontinued financing activities | ||||||
Financing cash flow | 608.84%21.94M | ---1.5M | --3.76M | 0.44%3.1M | -22.50%3.08M | --3.98M |
Net cash flow | ||||||
Beginning cash position | -21.48%1.78M | --8.97M | --7.58M | -30.91%2.27M | 20.17%3.29M | --2.74M |
Current changes in cash | 523.04%3.62M | ---3.49M | --1.11M | -311.37%-855.14K | -124.49%-207.88K | --848.79K |
Effect of exchange rate changes | -13.31%318.09K | --241.99K | --288.92K | 145.35%366.93K | -172.80%-809.07K | ---296.58K |
End cash Position | 220.49%5.72M | --5.72M | --8.97M | -21.48%1.78M | -30.91%2.27M | --3.29M |
Free cash flow | -140.01%-9.48M | ---2.09M | ---2.52M | -41.16%-3.95M | -19.31%-2.8M | ---2.35M |
Currency Unit | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | -- |
No Data
No Data