(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 | 138.46%8.82M | 390.17%5.71M | 138.77%1.08M | 145.99%4.64M | 67.69%-2.61M | 30.68%-22.94M | 66.20%-1.97M | 62.58%-2.78M | 5.91%-10.1M | 11.15%-8.09M |
Net income from continuing operations | 60.38%-17.84M | 72.16%-3.22M | 26.60%-5.28M | 54.59%-5.89M | 74.07%-3.44M | 26.59%-45.02M | 35.72%-11.58M | 50.07%-7.2M | 23.82%-12.97M | -11.81%-13.27M |
Operating gains losses | 612.93%325.2K | 34.80%-532K | -34.80%532K | --0 | --325.2K | -101.59%-63.4K | -119.52%-816K | --816K | ---- | ---- |
Depreciation and amortization | 75.06%6.6M | 56.57%1.94M | 52.16%1.73M | 80.81%1.55M | 158.13%1.37M | 333.98%3.77M | 256.69%1.24M | 869.96%1.14M | 191.14%859.88K | 389.77%530.68K |
Deferred tax | --0 | ---- | ---- | ---- | ---- | --354K | ---- | ---- | ---- | ---- |
Other non cash items | 151.94%1.8M | 153.01%855.39K | -33.31%305.56K | 114.43%350.21K | 143.22%288.27K | -263.98%-3.46M | -3,059.92%-1.61M | -71.22%458.21K | -619.76%-2.43M | 13.27%118.52K |
Change In working capital | 416.80%4.91M | 25.14%2.49M | 135.28%468.68K | 354.05%5.77M | -6,276.69%-3.82M | -116.96%-1.55M | -44.12%1.99M | -161.05%-1.33M | -176.06%-2.27M | -85.00%61.82K |
-Change in receivables | -11.38%-2.44M | -35.26%-858.67K | -2,962.51%-750.04K | -2.01%-731.54K | 87.48%-102.25K | -12,487.80%-2.19M | -164.33%-634.83K | -121.27%-24.49K | -88.15%-717.13K | -16.13%-816.45K |
-Change in inventory | 118.59%405.75K | 477.37%493.03K | 87.01%-92.34K | 81.70%-315.72K | -16.41%320.78K | -432.67%-2.18M | -50.19%-130.65K | -2,730.68%-710.89K | -2,962.75%-1.73M | 193.57%383.73K |
-Change in prepaid assets | -570.02%-358.59K | -1,987.45%-401.08K | -54.82%150.35K | -93.60%11.16K | 71.09%-119.01K | -87.56%76.29K | -102.71%-19.21K | -30.64%332.79K | 290.61%174.45K | 14.84%-411.74K |
-Change in payables and accrued expense | 9,699.05%5.66M | 23.40%515.09K | 220.83%1.42M | 58,968.99%6.82M | -535.68%-3.11M | -100.66%-58.93K | -78.28%417.43K | -166.69%-1.18M | -100.31%-11.59K | -54.25%712.89K |
-Change in other current assets | -333.11%-247.49K | 189.64%369.45K | -1,177.56%-631.77K | 1,429.98%401.87K | -677.21%-387.04K | 116.63%106.17K | 222.84%127.55K | 124.21%58.63K | 91.18%-30.22K | -199.45%-49.8K |
-Change in other current liabilities | -77.35%-808.37K | -181.33%-218.62K | -20.29%-201.67K | -17.93%-194.53K | -325.37%-193.55K | ---455.81K | -214.14%-77.71K | -615.45%-167.64K | -625.66%-164.95K | -107.56%-45.5K |
-Change in other working capital | -14.48%2.7M | 12.29%2.59M | 58.37%571.14K | -211.47%-227.34K | -180.12%-231.28K | 441.88%3.16M | 3,508.61%2.31M | 567.34%360.65K | 378.42%203.95K | -31.66%288.68K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 138.46%8.82M | 390.17%5.71M | 138.77%1.08M | 145.99%4.64M | 67.69%-2.61M | 30.68%-22.94M | 66.20%-1.97M | 62.58%-2.78M | 5.91%-10.1M | 11.15%-8.09M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 37.20%-8.73M | -25.16%-2.22M | -7.23%-2.4M | 8.50%-2.3M | 75.45%-1.81M | -308.72%-13.91M | -12.20%-1.77M | -162.67%-2.24M | -172.89%-2.51M | -15,000.67%-7.38M |
Capital expenditure reported | 1.71%-8.38M | -18.17%-2.11M | -6.91%-2.37M | 12.49%-2.12M | 15.26%-1.78M | -172.17%-8.53M | -27.27%-1.78M | -184.92%-2.22M | -168.38%-2.42M | -4,194.19%-2.1M |
Net PPE purchase and sale | 44.41%-203.81K | -992.94%-109.33K | -40.46%-30.26K | 66.11%-30.56K | 87.40%-33.66K | -48.22%-366.63K | 106.91%12.24K | 58.56%-21.55K | -397.79%-90.18K | ---267.15K |
Net intangibles purchase and sale | 96.28%-148.87K | --0 | --0 | ---148.87K | --0 | -17,895.14%-4M | --0 | --0 | --0 | ---4M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | ---1.01M | --0 | --0 | --0 | ---1.01M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 37.20%-8.73M | -25.16%-2.22M | -7.23%-2.4M | 8.50%-2.3M | 75.45%-1.81M | -308.72%-13.91M | -12.20%-1.77M | -162.67%-2.24M | -172.89%-2.51M | -15,000.67%-7.38M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 5,609.43%29.1M | 671.21%14.36M | 645.72%4.71M | -160.30%-1.96M | 1,649.16%11.99M | -100.77%-528.2K | -95.26%1.86M | -382.68%-862.91K | -104.81%-753.41K | -105.78%-774.06K |
Net issuance payments of debt | 509.08%16.67M | -103.60%-98.63K | --4.68M | ---1.09M | --13.17M | 615.67%2.74M | 118.25%2.74M | --0 | --0 | --0 |
Net common stock issuance | --16.2M | --15.3M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Cash dividends paid | 0.00%-3.11M | 0.00%-776.56K | 0.00%-776.56K | 0.00%-776.56K | 0.00%-776.56K | -256.44%-3.11M | 10.89%-776.56K | ---776.56K | ---776.56K | ---776.56K |
Proceeds from stock option exercised by employees | -26.69%94.5K | --94.5K | --0 | --0 | --0 | -88.80%128.9K | --0 | --0 | -91.43%90.4K | 60.42%38.5K |
Net other financing activities | -164.53%-762.13K | -63.45%-161K | -14.07%-98.5K | -45.15%-97.61K | -1,025.04%-405.01K | 35.11%-288.1K | 70.68%-98.5K | -132.71%-86.35K | 71.50%-67.25K | 73.53%-36K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 5,609.43%29.1M | 671.21%14.36M | 645.72%4.71M | -160.30%-1.96M | 1,649.16%11.99M | -100.77%-528.2K | -95.26%1.86M | -382.68%-862.91K | -104.81%-753.41K | -105.78%-774.06K |
Net cash flow | ||||||||||
Beginning cash position | -90.42%3.96M | 161.93%15.29M | 1.62%11.91M | -54.06%11.52M | -90.42%3.96M | 350.24%41.33M | -38.21%5.84M | -32.71%11.72M | 87.11%25.08M | 350.24%41.33M |
Current changes in cash | 178.11%29.19M | 1,050.99%17.86M | 157.51%3.38M | 102.86%381.9K | 146.58%7.57M | -216.24%-37.37M | -105.89%-1.88M | 26.19%-5.88M | -433.55%-13.37M | -484.22%-16.24M |
End cash Position | 737.26%33.15M | 737.26%33.15M | 161.93%15.29M | 1.62%11.91M | -54.06%11.52M | -90.42%3.96M | -90.42%3.96M | -38.21%5.84M | -32.71%11.72M | 87.11%25.08M |
Free cash flow | 100.24%86.95K | 193.50%3.5M | 73.54%-1.33M | 118.57%2.34M | 69.39%-4.43M | 1.81%-35.83M | 49.49%-3.74M | 39.35%-5.02M | -8.23%-12.61M | -57.90%-14.46M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data