(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 | -139.25%-6.42M | 148.07%1.91M | 210.83%16.36M | 67.69%-3.98M | ||||||
Net income from continuing operations | -57.29%-167.04M | ---- | ---- | ---- | -59.78%-18.49M | -328.64%-106.2M | ---- | ---- | ---- | -970.49%-11.57M |
Operating gains losses | 3,651.18%9.02M | ---- | ---- | ---- | -74.69%141K | 94.84%-254K | ---- | ---- | ---- | 122.33%557K |
Depreciation and amortization | 7.01%60.69M | ---- | ---- | ---- | 7.21%14.13M | 12.69%56.72M | ---- | ---- | ---- | 0.47%13.18M |
Deferred tax | 29.51%-11.41M | ---- | ---- | ---- | 39.50%-1.99M | -67.05%-16.19M | ---- | ---- | ---- | -141.29%-3.3M |
Other non cash items | -19.33%2.3M | ---- | ---- | ---- | 6.30%624K | 13.29%2.86M | ---- | ---- | ---- | 12.02%587K |
Change In working capital | -4.95%10.51M | ---- | ---- | ---- | 191.49%5.07M | 133.40%11.06M | ---- | ---- | ---- | 74.03%-5.54M |
-Change in receivables | -186.00%-7.71M | ---- | ---- | ---- | -22.47%-3.23M | 174.05%8.96M | ---- | ---- | ---- | -42.05%-2.64M |
-Change in inventory | -69.84%1.97M | ---- | ---- | ---- | -73.93%1.3M | 166.25%6.54M | ---- | ---- | ---- | 668.79%4.99M |
-Change in prepaid assets | 95.63%-87K | ---- | ---- | ---- | -41.80%926K | -60.13%-1.99M | ---- | ---- | ---- | 129.60%1.59M |
-Change in payables and accrued expense | 887.50%15.5M | ---- | ---- | ---- | 176.43%6.67M | 78.33%-1.97M | ---- | ---- | ---- | 33.53%-8.72M |
-Change in other current liabilities | -25.82%-1.85M | ---- | ---- | ---- | 44.52%-496K | ---1.47M | ---- | ---- | ---- | ---894K |
-Change in other working capital | 173.37%2.68M | ---- | ---- | ---- | -181.82%-108K | 221.74%980K | ---- | ---- | ---- | 262.96%132K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -139.25%-6.42M | -161.62%-10.91M | -67.57%3.19M | -104.15%-609K | 148.04%1.91M | 210.83%16.36M | 21.58%-4.17M | 100.49%9.84M | 824.49%14.67M | 67.69%-3.98M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 67.66%-20.23M | -1.33%-4.63M | -12.11%-5.35M | -15.07%-5.41M | 90.02%-4.84M | -366.11%-62.55M | -25.74%-4.57M | -25.31%-4.77M | -63.01%-4.7M | -1,469.17%-48.5M |
Net PPE purchase and sale | -34.05%-4.43M | -182.60%-1.02M | 39.68%-818K | -64.26%-1.57M | -61.42%-1.03M | 20.73%-3.31M | 64.37%-362K | 29.99%-1.36M | -121.86%-954K | 19.52%-635K |
Net intangibles purchase and sale | -19.33%-15.8M | 14.25%-3.61M | -32.66%-4.53M | -36.13%-3.84M | -36.70%-3.81M | -43.16%-13.24M | -60.66%-4.21M | -82.53%-3.42M | -15.01%-2.82M | -21.20%-2.79M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | ---46M | --0 | --0 | ---924K | ---45.08M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 67.66%-20.23M | -1.33%-4.63M | -12.11%-5.35M | -15.07%-5.41M | 90.02%-4.84M | -366.11%-62.55M | -25.74%-4.57M | -25.31%-4.77M | -63.01%-4.7M | -1,469.17%-48.5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 502.77%18.91M | 2,169.86%22.67M | 3.49%-1.11M | -47.12%-1.33M | 14.58%-1.32M | -104.51%-4.69M | -104.91%-1.1M | -101.81%-1.15M | -1,176.19%-904K | -108.47%-1.55M |
Net issuance payments of debt | -2,665.56%-119.97M | -8,706.38%-115.98M | -16.58%-1.34M | -47.29%-1.33M | -36.21%-1.32M | -104.41%-4.34M | -106.32%-1.32M | -101.98%-1.15M | -196.78%-903K | -105.17%-972K |
Net common stock issuance | ---2.75M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net preferred stock issuance | --152.86M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | -3,053.65%-11.23M | -5,261.26%-11.46M | ---- | ---- | ---- | -100.15%-356K | -84.57%222K | -100.00%1K | 99.88%-1K | -10.31%-578K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 502.77%18.91M | 2,169.86%22.67M | 3.49%-1.11M | -47.12%-1.33M | 14.58%-1.32M | -104.51%-4.69M | -104.91%-1.1M | -101.81%-1.15M | -1,176.19%-904K | -108.47%-1.55M |
Net cash flow | ||||||||||
Beginning cash position | -59.46%35.01M | -53.65%20.06M | -42.41%23.5M | -4.10%30.96M | -59.46%35.01M | 707.47%86.34M | -40.75%43.28M | 370.74%40.8M | 139.03%32.28M | 707.47%86.34M |
Current changes in cash | 84.78%-7.74M | 172.35%7.12M | -183.36%-3.27M | -181.02%-7.35M | 92.14%-4.25M | -167.06%-50.89M | -173.84%-9.84M | -93.93%3.92M | 288.04%9.07M | -1,976.15%-54.03M |
Effect of exchange rate changes | 138.36%173K | -83.69%255K | 88.26%-169K | 79.05%-115K | 876.92%202K | -99.56%-451K | 4,213.16%1.56M | -1,257.55%-1.44M | -3,560.00%-549K | 61.19%-26K |
End cash Position | -21.62%27.44M | -21.62%27.44M | -53.65%20.06M | -42.41%23.5M | -4.10%30.96M | -59.46%35.01M | -59.46%35.01M | -40.75%43.28M | 370.74%40.8M | 139.03%32.28M |
Free cash flow | -14,000.00%-26.65M | -77.79%-15.55M | -142.68%-2.16M | -155.20%-6.02M | 60.47%-2.93M | 99.33%-189K | 2.37%-8.74M | 361.53%5.06M | 322.07%10.9M | 51.95%-7.41M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data