(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 | -30.05%-150.52M | -17.82%-43.54M | -18.98%-41.14M | -21.07%-35.81M | -105.34%-30.02M | -141.96%-115.73M | -101.85%-36.96M | -173.58%-34.58M | -283.73%-29.58M | -59.34%-14.62M |
Net income from continuing operations | -34.86%-216.08M | -14.27%-49.39M | -89.86%-83.26M | 19.16%-44.85M | -118.29%-38.58M | -133.86%-160.22M | -50.19%-43.22M | -117.65%-43.85M | -326.01%-55.48M | -169.26%-17.67M |
Operating gains losses | 587.27%34.66M | 7.56%626K | 1,261.61%34.3M | -142.69%-733K | 107.56%467K | 3,193.87%5.04M | 646.15%582K | 15,843.75%2.52M | 1,190.98%1.72M | 162.85%225K |
Depreciation and amortization | -37.31%2.64M | -50.49%507K | -53.39%419K | -45.43%674K | -1.23%1.04M | -0.92%4.21M | -6.48%1.02M | -23.42%899K | 38.45%1.24M | -3.31%1.05M |
Deferred tax | -194.34%-583K | 17.81%-383K | --0 | -82.86%-128K | -105.45%-72K | 24.85%618K | -164.10%-466K | -247.92%-167K | -234.62%-70K | 659.75%1.32M |
Other non cash items | -81.64%5.66M | -176.39%-2.49M | -29.57%4.23M | -89.08%1.95M | -47.24%1.97M | 328.07%30.82M | -47.47%3.26M | 188.24%6.01M | 3,513.60%17.82M | 763.23%3.73M |
Change In working capital | 150.70%1.26M | 239.62%881K | -354.85%-2.44M | 281.65%3.17M | -182.39%-351K | -154.06%-2.49M | -151.43%-631K | -121.31%-536K | -166.04%-1.74M | 123.85%426K |
-Change in receivables | -1,533.04%-1.83M | -30,700.00%-918K | 23.20%-278K | 1,383.33%77K | -380.63%-710K | -107.69%-112K | -99.21%3K | -125.02%-362K | 98.92%-6K | 39.78%253K |
-Change in inventory | 126.02%542K | 89.29%-195K | -153.20%-108K | 5,917.65%989K | 67.93%-144K | 10.98%-2.08M | -37.15%-1.82M | 157.34%203K | 97.11%-17K | -541.43%-449K |
-Change in payables and accrued expense | -31.10%1.88M | 42.96%-737K | -191.14%-3.76M | 705.18%7.48M | -197.71%-1.11M | -56.45%2.73M | -158.70%-1.29M | 109.29%4.12M | -132.76%-1.24M | 167.46%1.13M |
-Change in other current liabilities | -10.65%-966K | 3.88%-248K | -35.14%-250K | -13.50%-185K | -5.99%-283K | -11.78%-873K | -10.73%-258K | -6.94%-185K | -1.88%-163K | -24.19%-267K |
-Change in other working capital | 176.21%1.63M | 8.88%2.98M | 145.30%1.95M | -1,512.73%-5.19M | 873.06%1.89M | ---2.14M | --2.74M | -1,053.21%-4.31M | -288.30%-322K | -24,400.00%-245K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -30.05%-150.52M | -17.82%-43.54M | -18.98%-41.14M | -21.07%-35.81M | -105.34%-30.02M | -141.96%-115.73M | -101.85%-36.96M | -173.58%-34.58M | -283.73%-29.58M | -59.34%-14.62M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -211.60%-150.77M | -259.72%-36.12M | -643.03%-73.78M | -67.47%-38.21M | 52.39%-2.67M | -113.79%-48.38M | 27.39%-10.04M | -181.20%-9.93M | -459.17%-22.81M | -369.80%-5.6M |
Net PPE purchase and sale | -84.83%-82.09M | -265.97%-35.39M | 16.85%-6.99M | -74.61%-37.6M | 56.08%-2.11M | -141.47%-44.41M | 12.96%-9.67M | -232.54%-8.4M | -505.60%-21.54M | -300.25%-4.81M |
Net business purchase and sale | -1,628.69%-68.68M | -97.04%-733K | -3,975.05%-66.79M | 48.42%-603K | 30.01%-555K | -356.67%-3.97M | ---372K | -88.39%-1.64M | ---1.17M | ---793K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -211.60%-150.77M | -259.72%-36.12M | -643.03%-73.78M | -67.47%-38.21M | 52.39%-2.67M | -113.79%-48.38M | 27.39%-10.04M | -181.20%-9.93M | -459.17%-22.81M | -369.80%-5.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 44.04%366.45M | 298.67%35.49M | 24,010.27%300.31M | -87.58%30.65M | 3K | 129.25%254.41M | 449.17%8.9M | -101.48%-1.26M | 1,199.44%246.76M | 0 |
Net issuance payments of debt | -95.84%4M | -60.00%4M | --0 | ---- | ---- | 32.04%96.2M | 625.69%10M | --0 | ---- | ---- |
Net common stock issuance | 102.23%319.62M | 1,651.02%19.7M | 23,979.30%299.92M | ---- | ---- | 1,533.25%158.05M | -572.12%-1.27M | -113.35%-1.26M | ---- | ---- |
Proceeds from stock option exercised by employees | 1,790.61%3.42M | 914.36%1.84M | --389K | --1.19M | --3K | --181K | --181K | --0 | --0 | --0 |
Net other financing activities | 187,766.67%39.41M | 110,722.22%9.96M | --0 | ---- | ---- | -100.07%-21K | 65.38%-9K | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 44.04%366.45M | 298.67%35.49M | 24,010.27%300.31M | -87.58%30.65M | --3K | 129.25%254.41M | 449.17%8.9M | -101.48%-1.26M | 1,199.44%246.76M | --0 |
Net cash flow | ||||||||||
Beginning cash position | 180.16%139.66M | 40.18%249.05M | -71.50%63.8M | 259.42%107M | 180.16%139.66M | 433.67%49.85M | 121.56%177.67M | 1,789.84%223.83M | 549.84%29.77M | 433.67%49.85M |
Current changes in cash | -27.82%65.17M | -15.95%-44.17M | 505.10%185.4M | -122.31%-43.37M | -61.64%-32.68M | 122.88%90.29M | -24.84%-38.1M | -166.66%-45.77M | 2,598.86%194.37M | -319.22%-20.22M |
Effect of exchange rate changes | 143.57%210K | 88.89%170K | 62.19%-152K | 156.82%175K | -87.68%17K | -15,966.67%-482K | -50.00%90K | -30.94%-402K | -604.92%-308K | 119.05%138K |
End cash Position | 46.82%205.04M | 46.82%205.04M | 40.18%249.05M | -71.50%63.8M | 259.42%107M | 180.16%139.66M | 180.16%139.66M | 121.56%177.67M | 1,789.84%223.83M | 549.84%29.77M |
Free cash flow | -45.24%-232.6M | -69.28%-78.93M | -11.98%-48.13M | -43.63%-73.41M | -65.40%-32.13M | -141.82%-160.15M | -58.49%-46.63M | -183.40%-42.98M | -353.77%-51.11M | -87.22%-19.43M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data