(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 | 172.97%45.51M | 188.16%24.32M | -165.54%-9.91M | 6,409.30%27.13M | 161.39%3.97M | 141.25%16.67M | 161.56%8.44M | 923.98%15.12M | 97.81%-430K | -23.19%-6.46M |
Net income from continuing operations | -323.81%-32.21M | -229.07%-10.31M | -192.83%-13.26M | -159.41%-2.54M | 11.45%-6.11M | 122.29%14.39M | 150.70%7.98M | 189.00%14.29M | 96.01%-978K | 16.34%-6.9M |
Operating gains losses | 111.79%292K | 263.32%699K | 101.31%21K | -136.70%-98K | 53.78%-330K | 85.40%-2.48M | ---428K | -9,317.65%-1.6M | -71.89%267K | 96.01%-714K |
Depreciation and amortization | 8.72%53.18M | 6.52%13.29M | 15.05%13.5M | 9.52%13.49M | 4.14%12.91M | -7.78%48.92M | -1.63%12.47M | -9.10%11.73M | -9.01%12.31M | -10.94%12.4M |
Other non cash items | 96.30%7.85M | -4.88%1.75M | 217.35%2.16M | 120.17%1.82M | 226.54%2.12M | 30.60%4M | 50.33%1.84M | 2.56%680K | 20.52%828K | 33.33%648K |
Change In working capital | 121.68%11.58M | 225.28%17.96M | -27.90%-14.2M | 194.31%13.43M | 59.15%-5.61M | -113.66%-53.4M | -0.60%-14.33M | -1,384.49%-11.1M | -5.21%-14.24M | -488.15%-13.73M |
-Change in receivables | 140.11%16.49M | -145.93%-3.35M | 161.72%9.69M | 141.87%3.57M | 142.40%6.59M | -82.40%-41.11M | 74.94%-1.36M | -3,846.06%-15.7M | 19.67%-8.51M | -124.55%-15.54M |
-Change in inventory | 122.72%5.22M | 141.81%3.94M | 171.71%3.39M | 183.21%3.31M | -12.05%-5.42M | -166.82%-22.97M | -2,808.95%-9.43M | -118.82%-4.73M | 18.51%-3.97M | -287.97%-4.84M |
-Change in prepaid assets | 240.34%1.15M | -54.99%-3.65M | 35.08%1.73M | -33.61%1.85M | 148.34%1.22M | -124.42%-818K | -697.72%-2.36M | 138.28%1.28M | -28.14%2.79M | -204.81%-2.53M |
-Change in payables and accrued expense | -94.57%1.06M | 3,602.30%24.1M | -367.64%-25.99M | 606.70%9.3M | -158.05%-6.36M | 56.47%19.48M | 112.26%651K | 51.99%9.71M | -880.85%-1.84M | -1.66%10.95M |
-Change in other working capital | -54.66%-12.34M | -67.37%-3.08M | -82.00%-3.02M | -69.72%-4.59M | 7.29%-1.64M | 17.28%-7.98M | 48.37%-1.84M | 19.21%-1.66M | -24.37%-2.71M | 4.07%-1.77M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 172.97%45.51M | 188.16%24.32M | -165.54%-9.91M | 6,409.30%27.13M | 161.39%3.97M | 141.25%16.67M | 161.56%8.44M | 923.98%15.12M | 97.81%-430K | -23.19%-6.46M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 8.89%-23.16M | 55.96%-8.44M | 21.75%-3.62M | -96.02%-5.82M | -494.33%-5.28M | -113.21%-25.42M | -90.07%-19.17M | -561.89%-4.62M | -762.28%-2.97M | 184.54%1.34M |
Net PPE purchase and sale | 8.89%-23.16M | 55.96%-8.44M | 21.75%-3.62M | -96.02%-5.82M | -494.33%-5.28M | -113.21%-25.42M | -90.07%-19.17M | -561.89%-4.62M | -762.28%-2.97M | 184.54%1.34M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 8.89%-23.16M | 55.96%-8.44M | 21.75%-3.62M | -96.02%-5.82M | -494.33%-5.28M | -113.21%-25.42M | -90.07%-19.17M | -561.89%-4.62M | -762.28%-2.97M | 184.54%1.34M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -283.40%-8.89M | -59.38%2.7M | -36.49%-15.46M | -124.86%-1.48M | 49.82%5.34M | -3.94%4.85M | -56.67%6.66M | -1,775.33%-11.33M | 1,023.10%5.95M | 139.37%3.57M |
Net issuance payments of debt | -4,941.41%-281.96M | -57.73%2.84M | -40.40%-15.35M | -116.26%-1.02M | -7,265.64%-268.43M | 2.63%5.82M | -56.40%6.72M | -1,863.38%-10.94M | 2,432.59%6.3M | 142.09%3.75M |
Net common stock issuance | --279.75M | --0 | -99.54%2K | 99.54%-2K | --279.75M | --0 | --0 | --431K | ---431K | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -3.05%-135K |
Net other financing activities | -585.03%-6.68M | 83.57%-138K | -146.51%-106K | -845.83%-454K | -13,493.18%-5.98M | -55.50%-975K | -62.48%-840K | 6.52%-43K | -41.18%-48K | -46.67%-44K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -283.40%-8.89M | -59.38%2.7M | -36.49%-15.46M | -124.86%-1.48M | 49.82%5.34M | -3.94%4.85M | -56.67%6.66M | -1,775.33%-11.33M | 1,023.10%5.95M | 139.37%3.57M |
Net cash flow | ||||||||||
Beginning cash position | -18.89%17.45M | -43.42%12.16M | 83.51%41.12M | 7.19%21.37M | -18.89%17.45M | -68.77%21.51M | -28.29%21.49M | -32.36%22.41M | -62.36%19.94M | -68.77%21.51M |
Current changes in cash | 445.46%13.46M | 556.19%18.59M | -3,404.84%-28.99M | 675.67%19.83M | 359.34%4.03M | 91.76%-3.9M | 51.73%-4.07M | 73.64%-827K | 112.90%2.56M | 90.23%-1.55M |
Effect of exchange rate changes | 61.90%-64K | 231.03%96K | 124.18%22K | 4.44%-86K | -500.00%-96K | -154.55%-168K | 245.00%29K | -313.64%-91K | -190.32%-90K | -328.57%-16K |
End cash Position | 76.78%30.84M | 76.78%30.84M | -43.42%12.16M | 83.51%41.12M | 7.19%21.37M | -18.89%17.45M | -18.89%17.45M | -28.29%21.49M | -32.36%22.41M | -62.36%19.94M |
Free cash flow | 275.99%20.91M | 247.05%15.81M | -241.04%-13.69M | 705.00%21.16M | 67.58%-2.38M | 78.72%-11.88M | 55.75%-10.75M | 373.56%9.7M | 82.78%-3.5M | 4.38%-7.34M |
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 | -- | -- | -- | -- |
No Data
No Data