(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 | 48.71%-117.35M | 10.20%-47.5M | 0.55%-59.26M | 232.24%65.98M | -15.26%-76.58M | -3,521.29%-228.82M | -1.98%-52.89M | -146.64%-59.58M | -25.70%-49.9M | -125.27%-66.45M |
Net income from continuing operations | 54.54%-113.72M | 40.04%-41.25M | 20.25%-47.85M | 171.91%46.55M | -25.70%-71.17M | -281.46%-250.16M | -37.59%-68.8M | -187.96%-60M | -33.94%-64.74M | -59.66%-56.62M |
Operating gains losses | --71K | ---410K | ---1.01M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -5.82%6.24M | 0.31%1.63M | -3.61%1.68M | -9.38%1.53M | -10.83%1.4M | 11.47%6.63M | 4.83%1.63M | 17.01%1.75M | 18.16%1.69M | 6.37%1.57M |
Other non cash items | 118.78%15.17M | 14.30%2.83M | -19.30%2.04M | 158.79%4.43M | 2,627.44%5.86M | 70.39%6.93M | -2.37%2.48M | 1,561.85%2.53M | 83.60%1.71M | -72.19%215K |
Change In working capital | -220.68%-58.98M | -442.13%-15.39M | -120.19%-22.79M | -132.84%-1.46M | -13.76%-19.34M | -144.28%-18.39M | 144.87%4.5M | -119.96%-10.35M | 852.56%4.46M | -2,151.39%-17M |
-Change in receivables | ---8.67M | --8.18M | ---9.3M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Change in inventory | ---29.65M | ---11.12M | ---13.19M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
-Change in prepaid assets | -131.16%-29.12M | -10,642.67%-31.63M | 60.97%-1.08M | 108.49%535K | 179.25%3.04M | -2.12%-12.6M | 104.09%300K | -93.67%-2.75M | -189.57%-6.3M | -173.97%-3.84M |
-Change in payables and accrued expense | -23.09%4.26M | 267.81%21.54M | -63.31%-4.51M | -20.12%10.07M | -124.83%-22.84M | -89.43%5.54M | 26.04%5.86M | -106.63%-2.76M | 98.91%12.6M | -3,867.58%-10.16M |
-Change in other current liabilities | 47.73%-2.2M | 17.72%-562K | 23.88%-1.06M | 18.14%-510K | 95.55%-67K | -18.39%-4.2M | 49.96%-683K | -18.50%-1.39M | -383.18%-623K | -22.32%-1.51M |
-Change in other working capital | 189.86%6.41M | -84.51%-1.8M | 284.03%6.34M | 210.53%1.34M | 134.96%522K | -63.60%-7.13M | 86.50%-975K | -126.96%-3.44M | 76.90%-1.22M | 67.88%-1.49M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 48.71%-117.35M | 10.20%-47.5M | 0.55%-59.26M | 232.24%65.98M | -15.26%-76.58M | -3,521.29%-228.82M | -1.98%-52.89M | -146.64%-59.58M | -25.70%-49.9M | -125.27%-66.45M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -87.16%10.58M | -114.80%-877K | -104.48%-1.8M | -55.05%10.52M | -78.89%2.74M | 28.62%82.43M | -55.06%5.93M | 59.81%40.13M | -49.71%23.4M | 162.55%12.97M |
Net PPE purchase and sale | 18.80%-7.98M | 74.66%-877K | -44.11%-1.8M | 43.00%-1.23M | -37.90%-4.07M | -2.67%-9.82M | -119.33%-3.46M | 69.53%-1.25M | 15.31%-2.16M | -119.82%-2.95M |
Net investment purchase and sale | -79.88%18.56M | --0 | --0 | -54.03%11.75M | -57.25%6.81M | 25.25%92.25M | -33.02%9.39M | 41.69%41.38M | -48.70%25.56M | 182.09%15.92M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -87.16%10.58M | -114.80%-877K | -104.48%-1.8M | -55.05%10.52M | -78.89%2.74M | 28.62%82.43M | -55.06%5.93M | 59.81%40.13M | -49.71%23.4M | 162.55%12.97M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -44.67%71.71M | 39.85%6.43M | -98.53%1.44M | 44,651.54%58.18M | -78.93%5.66M | 10,901.87%129.6M | 689.36%4.6M | 15,996.39%98.03M | -77.78%130K | 3,414.14%26.85M |
Net issuance payments of debt | 96.58%50.52M | --0 | --0 | --50.52M | --0 | 2,810.86%25.7M | --0 | --0 | --0 | --25.7M |
Net common stock issuance | -82.05%18.16M | 450.43%6.43M | --0 | --7.49M | --4.24M | --101.17M | --1.17M | --100M | --0 | --0 |
Proceeds from stock option exercised by employees | 10.71%3.03M | --0 | 10.49%1.44M | 29.23%168K | 23.32%1.42M | 28.65%2.74M | -10.71%150K | 114.45%1.31M | -77.78%130K | 50.39%1.15M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -44.67%71.71M | 39.85%6.43M | -98.53%1.44M | 44,651.54%58.18M | -78.93%5.66M | 10,901.87%129.6M | 689.36%4.6M | 15,996.39%98.03M | -77.78%130K | 3,414.14%26.85M |
Net cash flow | ||||||||||
Beginning cash position | -8.93%171.22M | -16.61%178.1M | 76.07%237.71M | -36.16%103.03M | -8.93%171.22M | 62.00%188M | -6.10%213.58M | 82.45%135.01M | 142.38%161.38M | 62.00%188M |
Current changes in cash | -108.91%-35.07M | 1.00%-41.95M | -175.86%-59.61M | 610.76%134.68M | -156.11%-68.19M | -123.33%-16.79M | -7.38%-42.37M | -48.80%78.58M | -455.46%-26.37M | 46.18%-26.63M |
Effect of exchange rate changes | 300.00%2K | --0 | 150.00%1K | ---- | ---- | 0.00%-1K | 200.00%1K | ---2K | ---- | ---- |
End cash Position | -20.48%136.15M | -20.48%136.15M | -16.61%178.1M | 76.07%237.71M | -36.16%103.03M | -8.93%171.22M | -8.93%171.22M | -6.10%213.58M | 82.45%135.01M | 142.38%161.38M |
Free cash flow | 47.48%-125.33M | 14.16%-48.38M | -0.37%-61.05M | 224.38%64.75M | -16.22%-80.65M | -8,191.77%-238.64M | -5.45%-56.35M | -149.19%-60.83M | -23.22%-52.06M | -125.03%-69.4M |
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