(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 | 42.20%-41.81M | 35.24%-9.94M | 31.84%-8.72M | 42.88%-9.66M | 50.56%-13.49M | -53.32%-72.34M | 15.38%-15.35M | -28.67%-12.79M | -45.56%-16.91M | -264.53%-27.29M |
Net income from continuing operations | 39.54%-44.24M | 18.19%-10.68M | 18.33%-10.76M | 54.07%-10.64M | 48.85%-12.16M | -12.82%-73.16M | 49.94%-13.06M | 19.65%-13.17M | -58.84%-23.16M | -205.04%-23.78M |
Operating gains losses | ---- | ---- | ---52K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 3.84%1.05M | 0.77%263K | 16.81%278K | -1.52%259K | 0.40%254K | 39.81%1.02M | -22.55%261K | 39.18%238K | 115.57%263K | 163.54%253K |
Other non cash items | -72.53%25K | --0 | 950.00%21K | 0.00%2K | 0.00%2K | 7.06%91K | 8.97%85K | 0.00%2K | 0.00%2K | -33.33%2K |
Change In working capital | 66.93%-3.62M | 77.83%-981K | -76.11%595K | 53.89%-516K | 65.57%-2.71M | -221.84%-10.93M | -258.04%-4.43M | -49.32%2.49M | -180.45%-1.12M | -5,824.81%-7.88M |
-Change in receivables | 21.62%-1.53M | -164.38%-1.01M | 239.44%1.49M | -28.65%-880K | 36.20%-1.13M | -298.47%-1.95M | 358.31%1.57M | -215.63%-1.07M | -220.00%-684K | -533.66%-1.77M |
-Change in inventory | -608.01%-2.21M | 145.97%285K | -248.60%-957K | -284.26%-415K | -392.11%-1.12M | 88.30%-312K | 61.32%-620K | 204.72%644K | -148.43%-108K | 66.07%-228K |
-Change in prepaid assets | 151.18%1.08M | 87.67%-207K | -91.73%64K | 6.14%674K | 129.92%553K | -218.02%-2.12M | -174.86%-1.68M | 130.33%774K | 4,333.33%635K | -440.35%-1.85M |
-Change in payables and accrued expense | 97.40%-148K | 111.39%351K | -67.17%607K | 43.22%-289K | 79.34%-817K | -156.23%-5.7M | -203.39%-3.08M | -71.42%1.85M | -163.55%-509K | -3,223.53%-3.96M |
-Change in other current assets | 65.19%-220K | 47.84%-362K | 30.00%13K | 258.54%147K | -263.64%-18K | 32.84%-632K | -43.09%-694K | 101.59%10K | -77.22%41K | 257.14%11K |
-Change in other current liabilities | --10K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Change in other working capital | -166.96%-606K | -158.97%-46K | -319.72%-624K | 150.00%247K | -92.63%-183K | -110.64%-227K | 111.49%78K | -89.00%284K | -34.24%-494K | -115.83%-95K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 42.20%-41.81M | 35.24%-9.94M | 31.84%-8.72M | 42.88%-9.66M | 50.56%-13.49M | -53.32%-72.34M | 15.38%-15.35M | -28.67%-12.79M | -45.56%-16.91M | -264.53%-27.29M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -37.44%-804K | -63.29%-258K | -52.02%-263K | -511.11%-222K | 80.19%-61K | 78.42%-585K | 83.79%-158K | 83.69%-173K | 110.69%54K | -81.18%-308K |
Net PPE purchase and sale | -37.44%-804K | -63.29%-258K | -52.02%-263K | -511.11%-222K | 80.19%-61K | 78.42%-585K | 83.79%-158K | 83.69%-173K | 110.69%54K | -81.18%-308K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -37.44%-804K | -63.29%-258K | -52.02%-263K | -511.11%-222K | 80.19%-61K | 78.42%-585K | 83.79%-158K | 83.69%-173K | 110.69%54K | -81.18%-308K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 2,385.71%174K | 460.00%28K | 39K | 2,800.00%58K | 49K | -100.00%7K | -100.00%5K | 0 | -99.93%2K | 0 |
Proceeds from stock option exercised by employees | 2,385.71%174K | 460.00%28K | --39K | 2,800.00%58K | --49K | -99.53%7K | -85.71%5K | --0 | -98.66%2K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 2,385.71%174K | 460.00%28K | --39K | 2,800.00%58K | --49K | -100.00%7K | -100.00%5K | --0 | -99.93%2K | --0 |
Net cash flow | ||||||||||
Beginning cash position | -38.14%118.24M | -35.72%85.97M | -35.30%94.92M | -35.96%104.74M | -38.14%118.24M | 197.36%191.16M | 93.99%133.74M | 86.46%146.71M | 86.21%163.56M | 197.36%191.16M |
Current changes in cash | 41.80%-42.44M | 34.39%-10.17M | 31.02%-8.95M | 41.72%-9.82M | 51.07%-13.5M | -157.47%-72.92M | -112.68%-15.5M | -33.13%-12.97M | -84.05%-16.86M | -217.16%-27.6M |
End cash Position | -35.89%75.8M | -35.89%75.8M | -35.72%85.97M | -35.30%94.92M | -35.96%104.74M | -38.14%118.24M | -38.14%118.24M | 93.99%133.74M | 86.46%146.71M | 86.21%163.56M |
Free cash flow | 41.57%-42.61M | 34.23%-10.2M | 30.72%-8.98M | 41.38%-9.88M | 50.89%-13.55M | -46.16%-72.92M | 18.87%-15.5M | -17.84%-12.97M | -39.05%-16.86M | -260.46%-27.6M |
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