(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 | 42.77%-246.96M | 28.35%-58.13M | 71.09%-29.56M | 29.29%-78.39M | 41.08%-80.89M | -28.72%-431.5M | 17.83%-81.13M | -12.29%-102.25M | -57.09%-110.85M | -83.34%-137.28M |
Net income from continuing operations | 20.63%-434.8M | 45.27%-78.03M | 10.25%-109.03M | 23.66%-110.8M | 1.20%-136.94M | -16.13%-547.8M | -1.43%-142.57M | 19.69%-121.48M | -25.10%-145.15M | -117.05%-138.6M |
Operating gains losses | -70.69%265K | --0 | --0 | --0 | 212.77%265K | 1,685.96%904K | 38,300.00%384K | 1,447.83%310K | --445K | ---235K |
Depreciation and amortization | 44.28%24.1M | 75.85%6.91M | 35.87%6.99M | 14.22%5.12M | 61.43%5.08M | 48.41%16.7M | 31.22%3.93M | 71.54%5.14M | 65.35%4.49M | 23.38%3.15M |
Other non cash items | -24.69%18.54M | -72.03%3.8M | 4.84%3.9M | 8.11%3.99M | 89.26%6.85M | -48.55%24.62M | 474.67%13.59M | -90.41%3.72M | 10.12%3.69M | 8.19%3.62M |
Change In working capital | 42.33%-47.95M | -681.19%-38.88M | 133.17%10.38M | -32.60%-21.83M | 105.63%2.37M | -82.34%-83.15M | 54.91%6.69M | -205.32%-31.29M | -738.73%-16.46M | 0.37%-42.09M |
-Change in receivables | 72.28%-33.9M | -188.45%-23.14M | 117.53%4.92M | 67.17%-13.28M | 94.76%-2.4M | -181.12%-122.31M | 28.86%-8.02M | -164.53%-28.05M | -220.24%-40.45M | -408.93%-45.79M |
-Change in inventory | 37.00%-5.35M | -73.80%1.32M | 106.14%612K | 63.00%-2M | -383.71%-5.28M | -23.54%-8.5M | 173.14%5.02M | -3,736.50%-9.96M | -7.78%-5.42M | 146.90%1.86M |
-Change in prepaid assets | -2,069.05%-26.07M | -1,880.33%-33.43M | -23.41%-5.23M | -7.58%10.25M | 136.73%2.34M | 62.23%-1.2M | 42.35%-1.69M | -289.08%-4.24M | 324.01%11.09M | -359.31%-6.37M |
-Change in payables and accrued expense | -109.62%-5.11M | -36.59%5.91M | -22.10%9.17M | -142.63%-7.77M | -190.13%-12.42M | 2.33%53.11M | -44.76%9.32M | 809.58%11.77M | -14.76%18.24M | -9.89%13.78M |
-Change in other current assets | 1,243.09%8.35M | ---- | ---- | ---- | ---- | --622K | ---- | ---- | ---- | ---- |
-Change in other current liabilities | -24.49%-12.45M | -44.13%-4.02M | -92.26%-3.23M | -9.27%-3.02M | 21.27%-2.18M | 2.88%-10M | -3.45%-2.79M | 35.55%-1.68M | -10.26%-2.76M | -11.22%-2.77M |
-Change in other working capital | 418.65%26.58M | 45.27%6.14M | 373.80%4.14M | -311.53%-6M | 893.77%22.31M | 115.23%5.13M | 115.84%4.22M | -67.06%874K | -54.94%2.84M | 93.69%-2.81M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 42.77%-246.96M | 28.35%-58.13M | 71.09%-29.56M | 29.29%-78.39M | 41.08%-80.89M | -28.72%-431.5M | 17.83%-81.13M | -12.29%-102.25M | -57.09%-110.85M | -83.34%-137.28M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -48.99%168.5M | 12.54%24.67M | 21.85%81.15M | 35.19%47.03M | -92.44%15.65M | 260.99%330.34M | -72.43%21.92M | 115.44%66.6M | -41.99%34.79M | 138.68%207.03M |
Net PPE purchase and sale | 17.82%-39.2M | 19.40%-9.53M | 25.46%-9.1M | -15.33%-8.97M | 26.99%-11.6M | -16.25%-47.7M | -31.37%-11.83M | 7.06%-12.21M | 9.91%-7.78M | -54.82%-15.89M |
Net investment purchase and sale | -45.06%207.7M | 1.34%34.2M | 14.52%90.25M | 31.56%56M | -87.78%27.25M | 342.95%378.04M | -63.64%33.74M | 119.04%78.81M | -37.95%42.57M | 129.81%222.92M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -48.99%168.5M | 12.54%24.67M | 21.85%81.15M | 35.19%47.03M | -92.44%15.65M | 260.99%330.34M | -72.43%21.92M | 115.44%66.6M | -41.99%34.79M | 138.68%207.03M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -47.28%254.46M | -98.54%6.85M | 16,842.07%236M | 4.42%9.31M | -44.63%2.3M | -16.24%482.64M | 5,398.21%468.17M | -99.75%1.39M | 6.88%8.92M | -9.06%4.16M |
Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | --30M | ---- | ---- | ---- | ---- |
Net common stock issuance | -45.65%235.44M | --0 | ---- | ---- | ---- | -21.36%433.19M | 5,414,800.00%433.19M | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -2.20%19.02M | 37.42%6.85M | -59.66%562K | 4.42%9.31M | -44.63%2.3M | -23.33%19.45M | -41.45%4.98M | -64.69%1.39M | 6.88%8.92M | -9.06%4.16M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -47.28%254.46M | -98.54%6.85M | 16,842.07%236M | 4.42%9.31M | -44.63%2.3M | -16.24%482.64M | 5,398.21%468.17M | -99.75%1.39M | 6.88%8.92M | -9.06%4.16M |
Net cash flow | ||||||||||
Beginning cash position | 450.84%466.09M | 1,070.55%668.71M | 317.05%381.11M | 154.31%403.15M | 450.84%466.09M | 73.19%84.61M | -40.07%57.13M | 44.96%91.38M | 142.81%158.53M | 73.19%84.61M |
Current changes in cash | -53.86%176M | -106.51%-26.62M | 939.55%287.6M | 67.17%-22.04M | -185.15%-62.94M | 966.80%381.48M | 3,916.02%408.96M | -206.08%-34.26M | -2,884.09%-67.14M | 349.75%73.91M |
End cash Position | 37.76%642.1M | 37.76%642.1M | 1,070.55%668.71M | 317.05%381.11M | 154.31%403.15M | 450.84%466.09M | 450.84%466.09M | -40.07%57.13M | 44.96%91.38M | 142.81%158.53M |
Free cash flow | 40.28%-286.15M | 27.21%-67.66M | 66.23%-38.66M | 26.36%-87.35M | 39.61%-92.49M | -27.36%-479.2M | 13.72%-92.95M | -9.85%-114.46M | -49.79%-118.63M | -79.90%-153.16M |
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