(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 | -76.46%-67.09M | -97.29%-16.58M | -126.23%-20.39M | -71.62%-16.64M | -23.61%-13.48M | -29.30%-38.02M | -2.99%-8.4M | 9.59%-9.01M | -43.74%-9.7M | -140.72%-10.91M |
Net income from continuing operations | -56.04%-82.84M | -46.47%-19.74M | -82.62%-23.47M | -51.57%-20.61M | -44.49%-19.03M | -22.90%-53.09M | -6.73%-13.48M | -36.98%-12.85M | 9.12%-13.6M | -111.33%-13.17M |
Operating gains losses | ---34K | ---9K | ---10K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 250.13%7.86M | 91.96%1.58M | 307.82%2.14M | 289.23%1.63M | 422.57%2.52M | 53.42%2.25M | 93.63%821K | 39.73%524K | 14.21%418K | 61.54%483K |
Other non cash items | ---1.67M | --37K | --0 | --0 | ---1.71M | ---- | ---- | ---- | ---- | ---- |
Change In working capital | -91.06%-5.36M | -391.38%-2.81M | -320.34%-3.45M | -61.84%-1.25M | 198.58%2.15M | 14.05%-2.81M | 28.23%963K | 73.19%-821K | -8.11%-773K | -806.67%-2.18M |
-Change in receivables | ---949K | ---209K | --81K | ---123K | ---698K | --0 | --0 | --0 | --0 | --0 |
-Change in inventory | -430.95%-892K | -116.67%-273K | -2,557.14%-688K | 545.71%156K | -148.57%-87K | 90.81%-168K | 80.50%-126K | 102.72%28K | 76.82%-35K | ---35K |
-Change in payables and accrued expense | 984.92%7.51M | 157.11%2.3M | 830.70%833K | 262.56%738K | 410.56%3.65M | -126.57%-849K | -59.99%893K | -914.29%-114K | -167.76%-454K | -520.79%-1.17M |
-Change in other current assets | -865.90%-2.1M | 151.24%1.12M | -69.76%-3.18M | -182.28%-678K | 66.32%647K | 91.50%-217K | -8.44%445K | 34.09%-1.88M | 358.31%824K | 208.73%389K |
-Change in other current liabilities | -94.30%-2.49M | -102.05%-691K | -144.83%-781K | -13.44%-363K | -118.06%-652K | -67.98%-1.28M | -460.66%-342K | 12.84%-319K | -89.35%-320K | -80.12%-299K |
-Change in other working capital | -2,102.05%-6.45M | -5,526.88%-5.05M | -80.33%287K | -24.49%-981K | 32.73%-711K | 77.79%-293K | 107.38%93K | 25.13%1.46M | -5.63%-788K | -120.67%-1.06M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -76.46%-67.09M | -97.29%-16.58M | -126.23%-20.39M | -71.62%-16.64M | -23.61%-13.48M | -29.30%-38.02M | -2.99%-8.4M | 9.59%-9.01M | -43.74%-9.7M | -140.72%-10.91M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 157.32%21.82M | 106.22%437K | 143.05%2.7M | 243.14%12.43M | 138.89%6.25M | -7.80%-38.07M | 78.88%-7.03M | -4,087.33%-6.28M | -558.23%-8.68M | -2,746.02%-16.08M |
Net PPE purchase and sale | 55.61%-1.94M | 101.96%46K | 44.09%-497K | -256.15%-869K | 30.43%-615K | -74.85%-4.36M | -410.24%-2.34M | -492.67%-889K | 81.50%-244K | -56.46%-884K |
Net business purchase and sale | ---11.23M | --0 | --0 | --0 | ---11.23M | --0 | --0 | --0 | --0 | --0 |
Net investment purchase and sale | 218.28%34.99M | 170.32%391K | 159.37%3.2M | 257.57%13.3M | 219.12%18.1M | 9.88%-29.58M | 98.31%-556K | ---5.39M | ---8.44M | ---15.2M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---4.13M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 157.32%21.82M | 106.22%437K | 143.05%2.7M | 243.14%12.43M | 138.89%6.25M | -7.80%-38.07M | 78.88%-7.03M | -4,087.33%-6.28M | -558.23%-8.68M | -2,746.02%-16.08M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 406.31%72.44M | -16.56%11.68M | 1,449.67%4.74M | 74,617.24%43.34M | 25,987.76%12.69M | -89.09%14.31M | 3,706.19%13.99M | 974.29%306K | -99.91%58K | -100.08%-49K |
Net issuance payments of debt | 94.98%-21K | 66.67%-2K | -20.00%-6K | 93.33%-7K | 98.01%-6K | 18.99%-418K | 98.78%-6K | 28.57%-5K | -950.00%-105K | -3,675.00%-302K |
Net common stock issuance | 416.35%72.28M | -16.59%11.68M | --4.74M | --43.18M | --12.69M | -88.61%14M | 127,363.64%14M | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -75.90%175K | --0 | -97.75%7K | 3.07%168K | --0 | -72.65%726K | -100.88%-1K | 936.67%311K | -62.09%163K | -87.84%253K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 406.31%72.44M | -16.56%11.68M | 1,449.67%4.74M | 74,617.24%43.34M | 25,987.76%12.69M | -89.09%14.31M | 3,706.19%13.99M | 974.29%306K | -99.91%58K | -100.08%-49K |
Net cash flow | ||||||||||
Beginning cash position | -73.78%21.95M | 129.07%53.59M | 73.34%66.53M | -51.66%27.41M | -73.78%21.95M | 384.12%83.74M | -81.37%23.4M | -71.72%38.38M | -25.17%56.7M | 384.12%83.74M |
Current changes in cash | 143.98%27.17M | -209.92%-4.47M | 13.65%-12.94M | 313.53%39.12M | 120.18%5.46M | -192.99%-61.79M | 96.56%-1.44M | -47.61%-14.99M | -130.56%-18.32M | -146.23%-27.04M |
Effect of exchange rate changes | --267K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
End cash Position | 124.97%49.39M | 124.97%49.39M | 129.07%53.59M | 73.34%66.53M | -51.66%27.41M | -73.78%21.95M | -73.78%21.95M | -81.37%23.4M | -71.72%38.38M | -25.17%56.7M |
Free cash flow | -62.88%-69.03M | -53.86%-16.53M | -110.94%-20.89M | -76.15%-17.51M | -19.56%-14.1M | -32.86%-42.38M | -24.68%-10.75M | 2.14%-9.9M | -23.26%-9.94M | -131.38%-11.79M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data