(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)Oct 31, 2022 | (Q3)Jul 31, 2022 | (Q2)Apr 30, 2022 | (Q1)Jan 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -144.01%-99.8M | -27.51%-16.8M | 3.53%-24.3M | -131.97%-39.9M | -10.79%-20.7M | -59.77%-40.9M | -45.86%-13.18M | -538.57%-25.19M | -202.06%-17.2M | -178.60%-18.68M |
Net income from continuing operations | -8,725.00%-138M | 319.07%67.2M | -374.17%-130.5M | -70.94%-35.3M | -238.02%-39.4M | 102.27%1.6M | 37.28%-30.67M | -299.02%-27.52M | -163.12%-20.65M | 517.02%28.55M |
Operating gains losses | 50.00%1.2M | 316.74%1.6M | -670.01%-800K | 309.00%200K | 348.47%900K | 33.33%800K | -1,053.67%-738.2K | 31.90%-103.9K | -127.98%-95.69K | -208.71%-362.21K |
Depreciation and amortization | 584.62%8.9M | -10.03%-3.4M | 54.92%4.6M | 101.33%4M | 101.74%3.7M | -18.75%1.3M | -1,240.05%-3.09M | 325.65%2.97M | 228.06%1.99M | 247.77%1.83M |
Deferred tax | --100K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Other non cash items | 228.00%8.2M | 58.67%8.1M | -44.57%1.6M | -125.74%-500K | -130.62%-1M | 127.27%2.5M | 327.95%5.11M | 10,835.88%2.89M | 3,837.72%1.94M | 23,322.93%3.27M |
Change In working capital | 162.85%18.1M | -29.45%7.9M | 700.90%9.2M | -325.06%-8.5M | 220.73%7.6M | -5,660.00%-28.8M | 2,245.60%11.2M | -29.41%1.15M | -115.18%-2M | -333.08%-6.29M |
-Change in receivables | 310.00%10.5M | 1,389.57%3.6M | -122.36%-800K | 145.88%3M | 417.49%4.7M | -19.05%-5M | 113.18%241.68K | 337.85%3.58M | -3,965.60%-6.54M | -43.65%-1.48M |
-Change in inventory | -569.23%-8.7M | -62.56%-13.1M | 43.30%-1.4M | 631.52%2.6M | 290.11%3.2M | 66.67%-1.3M | -212.71%-8.06M | -243.28%-2.47M | 24.29%-489.16K | -4,071.50%-1.68M |
-Change in prepaid assets | -733.33%-1.9M | 4,621.14%11.5M | 45.89%-3.2M | -3,038.58%-8.8M | -259.33%-3.3M | 106.25%300K | -89.50%243.59K | -121.66%-5.91M | 107.07%299.46K | 1,060.27%2.07M |
-Change in payables and accrued expense | 178.95%18M | -41.40%11M | 146.90%14.7M | -326.24%-10.7M | 157.66%3M | -283.87%-22.8M | 630.43%18.77M | -8.67%5.95M | 25.03%4.73M | -1,983.69%-5.2M |
-Change in other working capital | --200K | ---5.1M | ---100K | --5.4M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -144.01%-99.8M | -27.51%-16.8M | 3.53%-24.3M | -131.97%-39.9M | -10.79%-20.7M | -59.77%-40.9M | -45.86%-13.18M | -538.57%-25.19M | -202.06%-17.2M | -178.60%-18.68M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -1,671.96%-334.9M | 25.72%-45M | -50.16%-123.3M | -213.66%-78.4M | -242.97%-86.3M | 11.68%-18.9M | -547.91%-60.58M | -1,144.38%-82.11M | -776.41%-25M | -791.99%-25.16M |
Net PPE purchase and sale | -1,671.96%-334.9M | 25.72%-45M | -50.16%-123.3M | -213.66%-78.4M | -242.97%-86.3M | 11.68%-18.9M | -547.91%-60.58M | -1,144.38%-82.11M | -776.41%-25M | -791.99%-25.16M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1,671.96%-334.9M | 25.72%-45M | -50.16%-123.3M | -213.66%-78.4M | -242.97%-86.3M | 11.68%-18.9M | -547.91%-60.58M | -1,144.38%-82.11M | -776.41%-25M | -791.99%-25.16M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -383.33%-2.9M | 57.33%4.7M | -101.54%-3.8M | -187.37%-2.1M | -120.87%-1.7M | -100.09%-600K | -99.51%2.99M | 3,660.76%247.01M | -169.02%-730.78K | -103.39%-769.69K |
Net issuance payments of debt | --0 | 52.38%5M | -100.81%-1.6M | -60.26%-1.7M | -103.62%-1.7M | --0 | -96.25%3.28M | 2,996.50%197.31M | -205.36%-1.06M | -180.05%-834.87K |
Net common stock issuance | --0 | --0 | --0 | --0 | ---- | --0 | -100.00%1.24K | --49.7M | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --0 | 12.70%34.82K | --0 | --0 | --65.18K |
Net other financing activities | -383.33%-2.9M | ---300K | ---2.2M | -221.21%-400K | ---- | -700.00%-600K | ---- | ---- | 534.90%330K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -383.33%-2.9M | 57.33%4.7M | -101.54%-3.8M | -187.37%-2.1M | -120.87%-1.7M | -100.09%-600K | -99.51%2.99M | 3,660.76%247.01M | -169.02%-730.78K | -103.39%-769.69K |
Net cash flow | ||||||||||
Beginning cash position | -10.44%517.9M | -78.83%137.4M | -43.30%288.8M | -25.90%409.2M | -13.23%517.9M | 82,514.29%578.3M | 27,509.66%649.03M | 7,951.27%509.32M | 3,897.88%552.24M | 89,848.31%596.86M |
Current changes in cash | -624.50%-437.6M | 19.31%-57.1M | -208.37%-151.4M | -180.48%-120.4M | -143.63%-108.7M | -110.13%-60.4M | -111.90%-70.77M | 3,614.58%139.71M | -473.31%-42.93M | -439.29%-44.62M |
End cash Position | -84.50%80.3M | -86.11%80.3M | -78.83%137.4M | -43.30%288.8M | -25.90%409.2M | -13.24%517.9M | -3.12%578.3M | 27,509.66%649.03M | 7,951.27%509.32M | 3,897.88%552.24M |
Free cash flow | -626.92%-434.7M | 85.36%-10.8M | -87.88%-201.6M | -180.36%-118.3M | -190.33%-127.3M | -27.23%-59.8M | -301.58%-73.76M | -917.73%-107.3M | -393.73%-42.2M | -359.41%-43.85M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data