(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 | 125.37%19.35M | 138.75%9.92M | 122.45%5.67M | 160.93%6.52M | 81.22%-2.76M | -99.91%-76.28M | -1,326.52%-25.61M | -573.43%-25.27M | 48.17%-10.7M | -22.89%-14.7M |
Net income from continuing operations | 19.95%-39.24M | 109.08%1.14M | 31.29%-8.1M | -33.98%-13.42M | -29.00%-18.87M | -26.73%-49.02M | -39.52%-12.59M | -129.52%-11.79M | 50.02%-10.01M | -226.18%-14.63M |
Depreciation and amortization | -0.47%2.74M | -1.24%719K | 6.57%681K | 0.90%672K | -7.22%668K | -33.60%2.75M | -27.99%728K | -37.23%639K | -35.15%666K | -33.94%720K |
Other non cash items | -1.39%6.26M | 2.40%1.58M | 1.29%1.57M | -0.95%1.56M | -7.76%1.55M | 1,940.19%6.35M | 1,339.25%1.54M | 1,298.20%1.55M | 4,283.33%1.58M | 2,838.60%1.68M |
Change In working capital | 165.70%33.79M | 124.06%4.57M | 139.92%7.81M | 264.93%11.29M | 268.15%10.12M | -147.52%-51.43M | -858.48%-19M | -332.87%-19.57M | 17.53%-6.84M | 42.48%-6.02M |
-Change in receivables | 92.89%-750K | -40.98%-4.88M | -29.48%-2.33M | 231.19%9.35M | -257.20%-2.89M | -17.37%-10.55M | -2,563.85%-3.46M | 57.77%-1.8M | -2,356.33%-7.13M | 137.44%1.84M |
-Change in inventory | 205.45%42.17M | 139.10%6.02M | 121.77%2.6M | 431.85%16.37M | 321.85%17.19M | -4,095.60%-40M | -802.92%-15.39M | -361.79%-11.93M | 26.10%-4.93M | -932.33%-7.75M |
-Change in prepaid assets | 283.69%8.01M | 144.87%507K | 103.92%109K | 85.52%-495K | 165.54%7.88M | 28.72%-4.36M | -178.58%-1.13M | 8.77%-2.78M | 3.42%-3.42M | 407.03%2.97M |
-Change in payables and accrued expense | -189.91%-9.35M | 62.18%4.53M | 844.27%9.23M | -217.46%-12.26M | -580.79%-10.85M | 255.37%10.4M | 407.49%2.79M | 31.64%-1.24M | 539.91%10.44M | 71.55%-1.59M |
-Change in other current liabilities | -9.72%-7.69M | -5.53%-1.95M | -5.51%-1.93M | -5.49%-1.92M | -25.08%-1.89M | ---7.01M | ---1.85M | ---1.83M | ---1.82M | ---1.51M |
-Change in other working capital | 1,581.93%1.4M | 929.41%350K | 2,660.00%138K | 891.67%238K | 3,250.00%670K | 492.86%83K | 140.48%34K | -87.50%5K | 180.00%24K | -77.27%20K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 125.37%19.35M | 138.75%9.92M | 122.45%5.67M | 160.93%6.52M | 81.22%-2.76M | -99.91%-76.28M | -1,326.52%-25.61M | -573.43%-25.27M | 48.17%-10.7M | -22.89%-14.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -89.03%3.84M | -102.37%-260K | -104.43%-402K | -68.04%2.02M | -71.19%2.48M | 505.46%34.96M | -45.51%10.96M | 198.80%9.08M | 115.27%6.31M | -60.48%8.61M |
Net PPE purchase and sale | -13.67%-1.84M | -35.87%-250K | 41.74%-402K | -41.75%-713K | -97.08%-473K | -635.00%-1.62M | -457.58%-184K | -693.10%-690K | -1,834.62%-503K | -224.32%-240K |
Net intangibles purchase and sale | ---10K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | -84.46%5.68M | --0 | --0 | -59.94%2.73M | -66.63%2.95M | 535.32%36.58M | -44.68%11.14M | 207.32%9.77M | 116.50%6.81M | -59.52%8.85M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -89.03%3.84M | -102.37%-260K | -104.43%-402K | -68.04%2.02M | -71.19%2.48M | 505.46%34.96M | -45.51%10.96M | 198.80%9.08M | 115.27%6.31M | -60.48%8.61M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 221.05%122K | -19.48%62K | 83.33%-13K | 1,566.67%88K | -133.33%-15K | -99.94%38K | -98.40%77K | 90.56%-78K | -100.01%-6K | 103.26%45K |
Net issuance payments of debt | 80.86%-58K | 45.45%-12K | 83.33%-13K | 88.39%-18K | 68.75%-15K | 73.09%-303K | 91.82%-22K | 73.01%-78K | 45.80%-155K | 82.98%-48K |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash dividends paid | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -52.38%180K | -25.25%74K | --0 | -36.14%106K | --0 | -93.72%378K | -98.05%99K | --0 | -43.73%166K | 242.42%113K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | 99.39%-37K | --0 | --0 | 99.55%-17K | 98.23%-20K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 221.05%122K | -19.48%62K | 83.33%-13K | 1,566.67%88K | -133.33%-15K | -99.94%38K | -98.40%77K | 90.56%-78K | -100.01%-6K | 103.26%45K |
Net cash flow | ||||||||||
Beginning cash position | -81.26%9.52M | -4.09%23.1M | -55.77%17.85M | -79.39%9.22M | -81.26%9.52M | 36.53%50.79M | -12.94%24.09M | -2.63%40.35M | -1.97%44.74M | 36.53%50.79M |
Current changes in cash | 156.48%23.31M | 166.74%9.72M | 132.34%5.26M | 296.22%8.62M | 95.11%-296K | -403.69%-41.27M | -163.01%-14.57M | -18.07%-16.26M | -4.59%-4.4M | -171.66%-6.05M |
End cash Position | 244.93%32.83M | 244.93%32.83M | -4.09%23.1M | -55.77%17.85M | -79.39%9.22M | -81.26%9.52M | -81.26%9.52M | -12.94%24.09M | -2.63%40.35M | -1.97%44.74M |
Free cash flow | 122.47%17.51M | 137.46%9.66M | 120.31%5.27M | 151.83%5.81M | 78.36%-3.23M | -102.98%-77.89M | -1,310.83%-25.79M | -576.14%-25.96M | 45.80%-11.2M | -24.12%-14.94M |
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