(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 | 632.61%43.5M | 115.98%49.45M | 129.71%2.94M | -17.91%7.4M | 46.03%-16.29M | -122.01%-8.17M | -27.04%22.89M | 57.18%-9.9M | -64.41%9.02M | -961.85%-30.18M |
Net income from continuing operations | 12.10%38.39M | 43.28%22.6M | -1,806.21%-5.49M | 26.07%8.6M | 11.96%12.68M | -29.46%34.24M | 229.61%15.77M | -96.62%322K | -28.70%6.82M | -54.05%11.33M |
Operating gains losses | -28.12%818K | 67.86%329K | -73.30%102K | -33.07%259K | -26.01%128K | -22.53%1.14M | -37.18%196K | -31.79%382K | 17.63%387K | -35.45%173K |
Depreciation and amortization | -6.35%14.34M | 0.61%3.78M | -14.36%3.25M | -0.64%3.6M | -10.30%3.72M | 4.42%15.32M | 1.35%3.76M | 3.72%3.8M | -2.08%3.62M | 14.97%4.15M |
Deferred tax | -198.23%-4.82M | -112.53%-615K | ---4.25M | ---1K | --43K | 20.18%4.91M | 26.31%4.91M | --0 | --0 | --0 |
Other non cash items | 50.96%-1.15M | ---- | ---- | ---- | ---- | ---2.35M | ---- | ---- | ---- | ---- |
Change In working capital | 61.34%-44.16M | 363.00%22.6M | 63.27%-8.99M | 33.57%-16.91M | 26.66%-40.86M | -143.89%-114.24M | -145.13%-8.59M | 44.69%-24.47M | -400.83%-25.46M | -85.08%-55.71M |
-Change in receivables | 5.27%-74.56M | -310.07%-15.03M | 100.34%55K | -5.24%-37.2M | 4.59%-22.38M | -111.66%-78.71M | -189.61%-3.67M | 10.92%-16.23M | -7.57%-35.35M | -339.10%-23.46M |
-Change in inventory | -44.65%2.69M | -54.20%709K | -4.25%788K | -80.31%253K | -21.76%935K | -13.36%4.85M | 112.93%1.55M | -36.40%823K | 10.59%1.29M | -50.54%1.2M |
-Change in prepaid assets | 28.33%12.75M | 9.99%4.13M | -88.10%796K | 91.81%3.75M | 265.56%4.08M | 181.10%9.94M | -66.50%3.76M | 291.80%6.69M | 1,336.71%1.95M | 87.57%-2.46M |
-Change in payables and accrued expense | 119.03%7.29M | 317.02%22.73M | 29.68%-8.88M | 91.72%18.65M | -1.18%-25.22M | -341.79%-38.29M | -665.60%-10.48M | 46.97%-12.62M | -73.94%9.73M | -3.60%-24.93M |
-Change in other current liabilities | ---- | ---- | -104.19%-731K | -101.72%-585K | 119.09%336K | ---- | ---- | ---358K | ---290K | ---1.76M |
-Change in other working capital | 163.80%7.67M | 519.45%9.08M | 63.17%-1.02M | 36.23%-1.78M | 132.47%1.4M | -312.42%-12.03M | -286.07%-2.16M | -8,571.88%-2.78M | -193.40%-2.79M | -378.14%-4.3M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 632.61%43.5M | 115.98%49.45M | 129.71%2.94M | -17.91%7.4M | 46.03%-16.29M | -122.01%-8.17M | -27.04%22.89M | 57.18%-9.9M | -64.41%9.02M | -961.85%-30.18M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -227.64%-3.29M | -373.63%-1.38M | 1.01%-1.27M | -98.08%106K | 45.96%-743K | 111.22%2.58M | 96.63%-292K | 59.81%-1.29M | 174.64%5.53M | 62.87%-1.38M |
Net PPE purchase and sale | -9.72%-5.29M | -66.24%-1.43M | -16.75%-1.84M | 5.78%-1.06M | 24.06%-953K | 12.03%-4.82M | 41.56%-862K | 20.88%-1.58M | 7.34%-1.12M | -57.66%-1.26M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 99.52%-114K | --0 | --0 | --0 | ---114K |
Net investment purchase and sale | -73.48%1.99M | -91.23%50K | 95.52%567K | -82.50%1.17M | 3,600.00%210K | 18.06%7.51M | -94.66%570K | 124.01%290K | 3,428.50%6.66M | 99.79%-6K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -227.64%-3.29M | -373.63%-1.38M | 1.01%-1.27M | -98.08%106K | 45.96%-743K | 111.22%2.58M | 96.63%-292K | 59.81%-1.29M | 174.64%5.53M | 62.87%-1.38M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 68.78%-12.15M | -56.97%-25.05M | 213.63%984K | 131.71%5M | 208.98%6.91M | 52.90%-38.93M | 49.33%-15.96M | 95.37%-866K | 7.21%-15.77M | 59.04%-6.34M |
Net issuance payments of debt | --0 | ---20M | -66.67%5M | --5M | 0.00%10M | --25M | --0 | --15M | --0 | --10M |
Net common stock issuance | -10,744.34%-11.28M | -17,493.10%-5.04M | -15,546.15%-4.02M | --0 | -8,992.00%-2.22M | 100.49%106K | 100.18%29K | 100.73%26K | 101.43%26K | 8.70%25K |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | -1.84%-63.37M | -2.76%-15.98M | -1.61%-15.89M | -1.50%-15.8M | -1.50%-15.7M |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | -83.09%410K | --0 | --0 | --0 | -72.20%410K |
Net other financing activities | 18.67%-871K | ---1K | --0 | --0 | 18.62%-870K | 24.04%-1.07M | --0 | -102.00%-2K | --0 | 28.78%-1.07M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 68.78%-12.15M | -56.97%-25.05M | 213.63%984K | 131.71%5M | 208.98%6.91M | 52.90%-38.93M | 49.33%-15.96M | 95.37%-866K | 7.21%-15.77M | 59.04%-6.34M |
Net cash flow | ||||||||||
Beginning cash position | -62.88%26.28M | 59.49%31.31M | -9.53%28.66M | -50.90%16.15M | -62.88%26.28M | -49.19%70.79M | -75.33%19.63M | -74.57%31.68M | -73.39%32.9M | -49.19%70.79M |
Current changes in cash | 163.01%28.05M | 246.33%23.02M | 122.00%2.65M | 1,127.01%12.51M | 73.28%-10.13M | 35.05%-44.52M | 175.63%6.65M | 73.23%-12.05M | -230.55%-1.22M | -141.74%-37.9M |
End cash Position | 106.74%54.33M | 106.74%54.33M | 59.49%31.31M | -9.53%28.66M | -50.90%16.15M | -62.88%26.28M | -62.88%26.28M | -75.33%19.63M | -74.57%31.68M | -73.39%32.9M |
Free cash flow | 384.76%38.09M | 119.99%48.01M | 109.29%1.06M | -19.49%6.32M | 45.23%-17.3M | -142.57%-13.38M | -26.99%21.83M | 54.57%-11.46M | -67.44%7.85M | -1,291.14%-31.59M |
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