(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 | -0.38%-24.16M | -5.71%-6M | -46.08%-6.94M | 10.48%-4.73M | 22.38%-6.48M | -19.69%-24.06M | 12.55%-5.67M | -53.22%-4.75M | -11.07%-5.29M | -45.05%-8.35M |
Net income from continuing operations | 13.75%-22.12M | 44.04%-6.53M | -59.26%-8.34M | -652.76%-4.8M | 74.53%-2.44M | 41.51%-25.64M | 27.96%-11.68M | -6.99%-5.24M | 105.06%868K | -72.08%-9.6M |
Operating gains losses | 76.46%-4.91M | 66.44%-895K | 170.78%1.8M | 85.32%-1.19M | 38.55%-4.62M | -240.11%-20.86M | -153.54%-2.67M | ---2.54M | ---8.13M | ---7.52M |
Depreciation and amortization | 38.25%2.36M | 9.04%603K | 28.12%606K | 79.58%598K | 58.69%557K | 10.18%1.71M | 34.55%553K | 23.82%473K | -22.74%333K | 7.01%351K |
Other non cash items | -90.90%863K | -92.68%38K | 37.31%92K | --68K | -92.53%665K | 118.17%9.49M | -82.50%519K | -87.71%67K | --0 | 2,218.23%8.9M |
Change In working capital | -201.02%-3.08M | -95.71%85K | -241.86%-1.94M | -119.87%-181K | 13.96%-1.04M | 81.38%3.05M | 107.11%1.98M | 196.32%1.37M | -34.32%911K | -7.74%-1.21M |
-Change in receivables | -497.79%-720K | 100.57%4K | -103.85%-51K | -155.82%-187K | 37.93%-486K | 157.46%181K | -219.27%-696K | 727.96%1.33M | -8.72%335K | -209.49%-783K |
-Change in inventory | 685.37%240K | 2,146.34%839K | ---488K | --27K | ---138K | ---41K | ---41K | --0 | --0 | --0 |
-Change in prepaid assets | -226.59%-457K | -146.88%-203K | 93.10%-8K | 36.73%-62K | -229.58%-184K | 166.61%361K | 327.89%433K | 70.85%-116K | -107.15%-98K | 110.72%142K |
-Change in payables and accrued expense | -186.09%-1.86M | -113.67%-274K | -165.15%-675K | 44.18%421K | -13.11%-1.33M | 34.06%2.16M | 61.22%2M | 398.08%1.04M | 202.82%292K | -365.84%-1.18M |
-Change in other current assets | 54.55%-5K | -145.45%-27K | --0 | --0 | --22K | -107.75%-11K | ---11K | --0 | --0 | --0 |
-Change in other current liabilities | 230.24%267K | -172.08%-111K | 76.85%-160K | 2.19%140K | 104.10%398K | -148.81%-205K | 69.23%154K | -314.60%-691K | 160.09%137K | -17.02%195K |
-Change in other working capital | -190.28%-548K | -204.38%-143K | -202.70%-560K | -312.24%-520K | 64.63%675K | 65.40%607K | 356.67%137K | -134.20%-185K | 52.17%245K | 212.33%410K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -0.38%-24.16M | -5.71%-6M | -46.08%-6.94M | 10.48%-4.73M | 22.38%-6.48M | -19.69%-24.06M | 12.55%-5.67M | -53.22%-4.75M | -11.07%-5.29M | -45.05%-8.35M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 48.42%-5.12M | 78.32%-1.54M | -29.95%-1.44M | -49.67%-1.38M | 4.72%-767K | -325.68%-9.93M | -1,281.13%-7.1M | -24.86%-1.11M | -68.56%-922K | -108.01%-805K |
Net PPE purchase and sale | -311.71%-457K | 91.43%-3K | --3K | 48.57%-18K | -970.73%-439K | 5.13%-111K | -250.00%-35K | --0 | -3,400.00%-35K | -310.00%-41K |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | ---5.42M | ---- | ---- | ---- | ---- |
Net other investing changes | -6.05%-4.67M | 6.51%-1.54M | -30.23%-1.44M | -53.55%-1.36M | 57.07%-328K | -98.51%-4.4M | -225.99%-1.64M | -40.05%-1.11M | -62.45%-887K | -102.65%-764K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 48.42%-5.12M | 78.32%-1.54M | -29.95%-1.44M | -49.67%-1.38M | 4.72%-767K | -325.68%-9.93M | -1,281.13%-7.1M | -24.86%-1.11M | -68.56%-922K | -108.01%-805K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -3.96%26.85M | -20.05%5.21M | 454.97%7.15M | 1,369.17%9.58M | -74.80%4.92M | 6.98%27.96M | -19.39%6.51M | -22.60%1.29M | -93.46%652K | 203.64%19.5M |
Net issuance payments of debt | -60.82%1.24M | -52.17%1.51M | ---- | ---- | ---- | -67.05%3.16M | -60.94%3.16M | ---- | ---- | ---- |
Net common stock issuance | 15.17%25.92M | 178.85%4.26M | 662.22%7.42M | 1,644.42%9.54M | -75.87%4.69M | --22.5M | --1.53M | --974K | --547K | --19.46M |
Proceeds from stock option exercised by employees | -88.90%263K | --0 | --0 | -63.81%38K | 131.96%225K | 59,125.00%2.37M | 45,825.00%1.84M | --330K | --105K | --97K |
Net other financing activities | -668.92%-569K | -6,912.50%-561K | 81.25%-3K | ---1K | 92.00%-4K | ---74K | ---8K | ---16K | --0 | ---50K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -3.96%26.85M | -20.05%5.21M | 454.97%7.15M | 1,369.17%9.58M | -74.80%4.92M | 6.98%27.96M | -19.39%6.51M | -22.60%1.29M | -93.46%652K | 203.64%19.5M |
Net cash flow | ||||||||||
Beginning cash position | -55.66%4.81M | -57.44%4.71M | -62.01%5.94M | -88.32%2.48M | -55.66%4.81M | 51.59%10.85M | 13.30%11.07M | 29.32%15.64M | 185.07%21.2M | 51.59%10.85M |
Current changes in cash | 59.79%-2.43M | 62.79%-2.33M | 73.06%-1.23M | 162.40%3.47M | -122.57%-2.34M | -263.57%-6.04M | -680.07%-6.26M | -96.73%-4.57M | -219.28%-5.56M | 3,621.58%10.35M |
End cash Position | -50.48%2.38M | -50.48%2.38M | -57.44%4.71M | -62.01%5.94M | -88.32%2.48M | -55.66%4.81M | -55.66%4.81M | 13.30%11.07M | 29.32%15.64M | 185.07%21.2M |
Free cash flow | -1.81%-24.61M | -5.12%-6M | -46.01%-6.94M | 10.73%-4.75M | 17.53%-6.92M | -19.54%-24.18M | 12.14%-5.71M | -48.62%-4.75M | -11.79%-5.32M | -45.51%-8.39M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data