(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 | 129.05%13.3M | 137.36%4.33M | -72.63%16.99M | 52.16%-3.74M | 88.42%-4.27M | 104.60%5.81M | 38.70%-11.58M | 317.66%62.05M | 79.83%-7.82M | 8.17%-36.85M |
Net income from continuing operations | -92.32%14.08M | 465.73%25.24M | -106.18%-13.86M | 174.93%14.97M | 51.33%-12.27M | 216.11%183.36M | 112.28%4.46M | 833.67%224.09M | 51.93%-19.98M | 49.05%-25.21M |
Operating gains losses | 442.42%179K | -60.00%4K | --0 | --0 | --175K | -67.96%33K | --10K | ---11K | ---- | ---- |
Depreciation and amortization | -2.54%2.34M | -10.30%540K | 22.31%603K | -7.53%602K | -9.15%596K | 2.00%2.4M | -9.88%602K | -25.08%493K | -9.21%651K | 110.26%656K |
Deferred tax | 81.78%-33.79M | -7,487.64%-25.71M | 105.54%10.29M | ---19.44M | --1.08M | -1,686,418.18%-185.5M | 3,063.64%348K | ---185.84M | --0 | --0 |
Other non cash items | 0.43%3.05M | -6.47%737K | -8.42%707K | 3.08%769K | 14.42%841K | 15.58%3.04M | 7.07%788K | 9.97%772K | 24.33%746K | 23.95%735K |
Change In working capital | 105.98%1.35M | 83.46%-3.96M | -33.76%11.01M | -250.05%-5.96M | 101.35%260K | -3,376.49%-22.58M | -345.61%-23.95M | 400.23%16.63M | 189.57%3.97M | -2,209.99%-19.22M |
-Change in receivables | 94.18%-950K | -99.03%-18.23M | 744.85%21.61M | -179.63%-17.23M | 150.65%12.89M | -317.67%-16.33M | -1,234.84%-9.16M | -397.92%-3.35M | 947.98%21.63M | ---25.46M |
-Change in inventory | 46.87%-9.52M | 20.62%-5.54M | -130.69%-1.63M | 92.04%-533K | 80.88%-1.83M | -387.73%-17.92M | -461.37%-6.98M | 583.23%5.3M | -4.89%-6.69M | ---9.55M |
-Change in prepaid assets | -83.18%-7.07M | 81.70%8.85M | -971.80%-13.99M | 120.32%709K | 33.01%-2.63M | -231.18%-3.86M | 155.27%4.87M | -206.10%-1.31M | -477.65%-3.49M | -1,063.73%-3.93M |
-Change in payables and accrued expense | 644.49%17.29M | 374.42%12.52M | 768.41%7.97M | 304.10%13.95M | -406.34%-17.16M | -80.16%2.32M | -74.36%2.64M | 118.37%918K | -230.04%-6.84M | 386.53%5.6M |
-Change in other current assets | 72.72%4.58M | 630.57%1.41M | --0 | -155.21%-90K | 18.62%3.27M | 180.82%2.65M | 88.09%-265K | 100.13%1K | 439.58%163K | 1,292.64%2.76M |
-Change in other current liabilities | -125.45%-3.24M | -2.85%-793K | -191.27%-711K | 1.12%-795K | -46.88%-943K | 53.43%-1.44M | 47.48%-771K | 171.21%779K | -637.61%-804K | -53.96%-642K |
-Change in other working capital | -97.83%261K | 84.78%-2.18M | -115.70%-2.24M | ---1.98M | -44.52%6.66M | --12M | ---14.29M | --14.29M | --0 | --12M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 129.05%13.3M | 137.36%4.33M | -72.63%16.99M | 52.16%-3.74M | 88.42%-4.27M | 104.60%5.81M | 38.70%-11.58M | 317.66%62.05M | 79.83%-7.82M | 8.17%-36.85M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -265.90%-29.56M | 65.09%-14.89M | -164.48%-12.28M | -7.14%35.53M | -66.88%-37.92M | -106.28%-8.08M | 14.75%-42.66M | -60.21%19.04M | -55.50%38.27M | -150.68%-22.72M |
Net PPE purchase and sale | -828.57%-130K | -233.33%-56K | 50.00%-16K | -41.67%-34K | ---24K | 96.63%-14K | 116.73%42K | 37.25%-32K | 59.32%-24K | --0 |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | -264.92%-29.43M | 65.25%-14.84M | -164.29%-12.26M | -7.11%35.57M | -66.77%-37.9M | -105.41%-8.06M | 14.24%-42.7M | -60.18%19.07M | -55.50%38.29M | -135.02%-22.72M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -265.90%-29.56M | 65.09%-14.89M | -164.48%-12.28M | -7.14%35.53M | -66.88%-37.92M | -106.28%-8.08M | 14.75%-42.66M | -60.21%19.04M | -55.50%38.27M | -150.68%-22.72M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -40.58%1.5M | -41.60%695K | 52.91%552K | -70.85%158K | -78.72%90K | -57.25%2.52M | -1.82%1.19M | -86.53%361K | -38.90%542K | -61.75%423K |
Net common stock issuance | -144.84%-2.21M | -162.00%-262K | -431.25%-1.11M | -1,645.83%-419K | 26.19%-420K | ---901K | 97.86%-100K | -104.45%-208K | ---24K | ---569K |
Proceeds from stock option exercised by employees | 8.31%3.7M | -25.81%957K | 191.21%1.66M | 1.94%577K | -48.59%510K | -41.94%3.42M | --1.29M | --569K | -36.19%566K | -10.31%992K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -40.58%1.5M | -41.60%695K | 52.91%552K | -70.85%158K | -78.72%90K | -57.25%2.52M | -1.82%1.19M | -86.53%361K | -38.90%542K | -61.75%423K |
Net cash flow | ||||||||||
Beginning cash position | 0.20%122.72M | -32.96%117.83M | 19.36%112.57M | 27.31%80.62M | 0.20%122.72M | 7.20%122.47M | -7.58%175.76M | -43.92%94.31M | -47.26%63.32M | 7.20%122.47M |
Current changes in cash | -6,124.90%-14.76M | 81.39%-9.87M | -93.54%5.26M | 3.12%31.95M | 28.83%-42.1M | -97.02%245K | 21.66%-53.05M | 269.91%81.45M | -35.58%30.98M | -1,116.60%-59.15M |
End cash Position | -12.03%107.95M | -12.03%107.95M | -32.96%117.83M | 19.36%112.57M | 27.31%80.62M | 0.20%122.72M | 0.20%122.72M | -7.58%175.76M | -43.92%94.31M | -47.26%63.32M |
Free cash flow | 130.99%13.17M | 136.98%4.27M | -72.64%16.97M | 52.42%-3.78M | 88.35%-4.29M | 103.89%5.7M | 39.67%-11.54M | 317.20%62.03M | 79.56%-7.94M | 38.77%-36.85M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data