(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 | -117.72%-50.1M | -227.00%-15.97M | -67.40%1.2M | -1,129.03%-4.57M | 20.91%-30.75M | 39.05%-23.01M | 196.40%12.58M | -79.24%3.67M | 31.49%-372K | 7.07%-38.89M |
Net income from continuing operations | -6.24%-123.41M | -91.60%-38.7M | -26.41%-27.12M | 22.66%-18.48M | 22.72%-39.11M | -14.60%-116.16M | 37.84%-20.2M | 9.61%-21.45M | -37.66%-23.9M | -82.18%-50.61M |
Depreciation and amortization | 12.93%22.14M | 34.34%6.47M | 1,169.63%5.56M | 10.88%5.18M | -49.01%4.94M | 18.17%19.61M | -0.02%4.81M | -89.96%438K | 22.01%4.67M | 169.84%9.69M |
Other non cash items | 27.65%337K | 1,967.65%703K | -17,000.00%-507K | ---35K | --176K | --264K | --34K | --3K | ---- | ---- |
Change In working capital | -55.77%-102.05M | -1,954.15%-35.93M | -296.64%-10.5M | -74.76%-20.32M | 28.67%-35.3M | -41.71%-65.51M | 83.62%-1.75M | -117.90%-2.65M | -430.34%-11.63M | -2.78%-49.49M |
-Change in receivables | -31.30%-81.19M | -643.08%-29.39M | 25.76%-13.13M | -1.68%-17.61M | 7.93%-21.06M | -15.43%-61.84M | 41.40%-3.96M | -2,185.26%-17.68M | -120.57%-17.32M | 42.54%-22.88M |
-Change in inventory | 119.17%979K | -23.60%-906K | 4,720.69%1.34M | 198.98%1.95M | 40.93%-1.4M | -2.98%-5.11M | -131.23%-733K | 95.29%-29K | 18.60%-1.97M | -47.82%-2.38M |
-Change in prepaid assets | -1,180.28%-11.04M | -193.81%-9.49M | -124.08%-289K | -115.77%-207K | -621.23%-1.05M | 62.99%-862K | 20.29%-3.23M | -23.91%1.2M | 642.56%1.31M | -137.73%-146K |
-Change in payables and accrued expense | 50.91%17.33M | 3.18%6.72M | 13.72%12.24M | -18.01%7.33M | 39.16%-8.97M | -18.47%11.48M | 189.34%6.51M | -9.86%10.77M | 66.93%8.94M | -169.56%-14.74M |
-Change in other current assets | -267.53%-22.79M | 52.83%-991K | -92,400.00%-8.33M | -896.32%-10.28M | -4.28%-3.19M | -238.61%-6.2M | -54.71%-2.1M | 97.97%-9K | -238.34%-1.03M | -294.58%-3.06M |
-Change in other current liabilities | -87.30%-5.59M | -205.21%-1.8M | -165.92%-2.03M | -6.51%-1.7M | 99.04%-59K | -1,230.30%-2.98M | 39.66%1.71M | 90.54%3.08M | -31.85%-1.6M | -352.71%-6.18M |
-Change in other working capital | 12,650.00%255K | -260.42%-77K | -1,255.56%-312K | 386.05%209K | 475.00%435K | -99.91%2K | 102.86%48K | 120.30%27K | -98.75%43K | -123.43%-116K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -117.72%-50.1M | -227.00%-15.97M | -67.40%1.2M | -1,129.03%-4.57M | 20.91%-30.75M | 39.05%-23.01M | 196.40%12.58M | -79.24%3.67M | 31.49%-372K | 7.07%-38.89M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 97.69%-1.21M | 117.25%1.4M | 56.34%-15.44M | 2,190.26%9.01M | 144.80%3.82M | -149.81%-52.43M | 70.10%-8.11M | -358.87%-35.36M | -125.32%-431K | -107.29%-8.53M |
Net PPE purchase and sale | -35.51%-40.42M | -90.57%-13.52M | -43.49%-9.09M | 13.25%-9.4M | -51.17%-8.42M | -6.28%-29.83M | -53.36%-7.09M | 52.41%-6.33M | -82.88%-10.83M | -32.32%-5.57M |
Net investment purchase and sale | 273.49%39.22M | 1,561.02%14.92M | 78.12%-6.35M | 76.96%18.41M | 514.31%12.24M | -116.95%-22.6M | 95.46%-1.02M | -207.64%-29.03M | 36.41%10.4M | -102.44%-2.96M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 97.69%-1.21M | 117.25%1.4M | 56.34%-15.44M | 2,190.26%9.01M | 144.80%3.82M | -149.81%-52.43M | 70.10%-8.11M | -358.87%-35.36M | -125.32%-431K | -107.29%-8.53M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -66.99%8.82M | 10.17%3.47M | -96.03%66K | -39.74%4.38M | -93.82%905K | 193.49%26.72M | 753.12%3.15M | 158.56%1.66M | 2,050.89%7.27M | 155.34%14.64M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | 216.66%13.61M | --0 | --0 | --0 | 566.61%13.61M |
Proceeds from stock option exercised by employees | -33.09%8.82M | 10.17%3.47M | -96.03%66K | -39.95%4.38M | -15.89%905K | 47.40%13.18M | -4.20%3.15M | 1,977.50%1.66M | 82.35%7.3M | -31.73%1.08M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | 99.70%-77K | --0 | --0 | 96.52%-26K | 99.80%-51K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -66.99%8.82M | 10.17%3.47M | -96.03%66K | -39.74%4.38M | -93.82%905K | 193.49%26.72M | 753.12%3.15M | 158.56%1.66M | 2,050.89%7.27M | 155.34%14.64M |
Net cash flow | ||||||||||
Beginning cash position | -38.20%78.83M | -33.34%47.48M | -39.18%61.58M | -44.29%52.8M | -38.20%78.83M | 43.93%127.56M | -57.45%71.22M | -27.09%101.25M | -31.00%94.79M | 43.93%127.56M |
Current changes in cash | 12.81%-42.49M | -245.91%-11.1M | 52.80%-14.18M | 36.35%8.82M | 20.59%-26.03M | -225.16%-48.73M | 119.12%7.61M | -205.38%-30.03M | 332.00%6.47M | -167.24%-32.78M |
Effect of exchange rate changes | ---169K | ---201K | --76K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
End cash Position | -54.11%36.17M | -54.11%36.17M | -33.34%47.48M | -39.18%61.58M | -44.29%52.8M | -38.20%78.83M | -38.20%78.83M | -57.45%71.22M | -27.09%101.25M | -31.00%94.79M |
Free cash flow | -71.31%-90.53M | -637.83%-29.49M | -196.21%-7.89M | -24.68%-13.97M | 11.88%-39.18M | 19.72%-52.84M | 131.03%5.48M | -160.98%-2.66M | -73.28%-11.2M | 3.47%-44.46M |
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