(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 | -0.42%-33.24M | -16.00%-7.45M | 20.39%-6.79M | 13.40%-9.06M | -29.24%-9.95M | 5.34%-33.1M | 28.02%-6.42M | 9.57%-8.53M | -5.55%-10.46M | -14.71%-7.7M |
Net income from continuing operations | 14.68%-41.87M | -2.63%-9.15M | 36.66%-7.99M | -28.95%-12.11M | 30.47%-12.63M | 6.70%-49.08M | 37.76%-8.91M | -3.42%-12.61M | 33.31%-9.39M | -51.25%-18.16M |
Operating gains losses | -266.71%-3.65M | 1,000.00%9K | -369,300.00%-3.69M | 100.96%6K | -98.90%31K | -10.22%2.19M | ---1K | --1K | -465.12%-628K | 24.34%2.82M |
Depreciation and amortization | 4.19%2.39M | -1.83%591K | 6.47%625K | -4.17%621K | 21.10%551K | 26.42%2.29M | 25.94%602K | 24.10%587K | 50.35%648K | 5.57%455K |
Other non cash items | 6.33%13.38M | -45.31%1.72M | 124.06%7.09M | 10.36%3.13M | -58.12%1.44M | 142.55%12.58M | 103.90%3.14M | 159.69%3.16M | 130.25%2.84M | 187.40%3.44M |
Change In working capital | -150.65%-11.1M | -43.51%-3.33M | -2,221.58%-5.6M | 53.86%-2M | -107.28%-179K | -295.32%-4.43M | -220.59%-2.32M | 63.54%-241K | -621.45%-4.33M | 1,305.71%2.46M |
-Change in receivables | 170.78%298K | -1,145.16%-324K | 28.16%-296K | -168.71%-112K | 607.39%1.03M | -117.43%-421K | -49.18%31K | -120.92%-412K | -90.70%163K | 85.15%-203K |
-Change in inventory | -1.93%-2.17M | -91.49%-810K | -179.86%-115K | 122.50%420K | -7,645.45%-1.66M | -0.28%-2.12M | -9.30%-423K | 112.96%144K | -221.34%-1.87M | 156.41%22K |
-Change in prepaid assets | -221.22%-5.01M | -668.81%-2.39M | 2,079.66%1.17M | -113.79%-3.63M | -131.56%-160K | -95.98%-1.56M | -154.28%-311K | 44.34%-59K | -176.38%-1.7M | 178.12%507K |
-Change in payables and accrued expense | -802.95%-3.81M | 112.22%288K | -2,475.19%-6.22M | 207.68%1.44M | -68.54%682K | -83.02%542K | -208.32%-2.36M | 118.32%262K | 100.43%469K | -1.99%2.17M |
-Change in other current assets | 96.91%-17K | -99.64%3K | 95.51%-4K | 100.15%2K | -260.00%-18K | -34.80%-550K | 289.89%845K | ---89K | ---1.3M | -127.78%-5K |
-Change in other current liabilities | -25.08%-394K | 9.62%-94K | -43.68%-125K | -28.42%-122K | -82.76%-53K | -1,557.89%-315K | -89.09%-104K | -611.76%-87K | -600.00%-95K | ---29K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -0.42%-33.24M | -16.00%-7.45M | 20.39%-6.79M | 13.40%-9.06M | -29.24%-9.95M | 5.34%-33.1M | 28.02%-6.42M | 9.57%-8.53M | -5.55%-10.46M | -14.71%-7.7M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 0 | 0 | 0 | -27,816.67%-1.68M | -103.45%-361K | 99.47%-56K | -1.26M | 0 |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | -1,183.33%-77K | --0 | ---3K | ---74K | --0 |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | ---1.6M | ---361K | ---53K | ---1.18M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --0 | --0 | -27,816.67%-1.68M | -103.45%-361K | 99.47%-56K | ---1.26M | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 47.65%34.23M | 550.18%10.65M | -86.11%1.41M | 3.42%3.36M | 130.81%18.81M | -47.24%23.18M | -47.52%1.64M | 3,022.15%10.15M | -66.27%3.25M | -73.60%8.15M |
Net issuance payments of debt | -102.58%-100K | -377.78%-50K | --0 | -67.76%236K | 63.43%-286K | -57.20%3.88M | -96.94%18K | 667.88%3.91M | 670.53%732K | -108.63%-782K |
Net common stock issuance | 56.88%32.1M | 320.52%11.25M | -77.03%1.43M | -36.72%1.55M | 96.10%17.87M | -39.06%20.46M | -17.15%2.68M | 701.80%6.22M | -74.82%2.45M | -54.05%9.11M |
Net preferred stock issuance | --611K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | --1.24M | --1K | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net other financing activities | 132.87%380K | 47.54%-554K | -211.11%-20K | -563.33%-278K | 792.13%1.23M | -58.14%-1.16M | -51.72%-1.06M | -93.59%18K | 122.56%60K | -256.00%-178K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 47.65%34.23M | 550.18%10.65M | -86.11%1.41M | 3.42%3.36M | 130.81%18.81M | -47.24%23.18M | -47.52%1.64M | 2,620.38%10.15M | -66.10%3.25M | -73.60%8.15M |
Net cash flow | ||||||||||
Beginning cash position | -67.93%5.47M | -69.45%3.23M | -4.29%8.63M | -17.70%14.37M | -67.93%5.47M | 110.77%17.05M | -14.66%10.56M | -71.75%9.01M | -45.87%17.46M | 110.77%17.05M |
Current changes in cash | 108.49%985K | 162.16%3.2M | -444.49%-5.38M | 32.71%-5.7M | 1,848.57%8.87M | -229.43%-11.6M | -210.05%-5.15M | 108.00%1.56M | -2,405.62%-8.47M | -98.12%455K |
Effect of exchange rate changes | -6.25%15K | -18.52%44K | -33.33%-20K | -251.85%-41K | 164.00%32K | --16K | --54K | ---15K | --27K | ---50K |
End cash Position | 18.28%6.47M | 18.28%6.47M | -69.45%3.23M | -4.29%8.63M | -17.70%14.37M | -67.93%5.47M | -67.93%5.47M | -14.66%10.56M | -71.75%9.01M | -45.87%17.46M |
Free cash flow | 4.42%-33.24M | -9.83%-7.45M | 20.91%-6.79M | 22.70%-9.06M | -29.24%-9.95M | 0.56%-34.78M | 23.97%-6.78M | 8.98%-8.59M | -18.18%-11.72M | -14.71%-7.7M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data