(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 | -24.57%-137.89M | 11.73%-24.19M | 2.41%-27.23M | 0.30%-33.47M | -142.87%-53.01M | -55.77%-110.69M | -5.57%-27.4M | -66.45%-27.9M | -110.48%-33.57M | -76.04%-21.83M |
Net income from continuing operations | -170.00%-374.11M | 7.54%-39M | 2.46%-35.1M | -338.33%-122.73M | -447.21%-177.28M | -47.43%-138.56M | -48.80%-42.18M | -184.06%-35.99M | 12.53%-28M | -54.59%-32.4M |
Operating gains losses | 107.38%518K | 25.58%545K | 232.41%286K | 93.47%-352K | 102.11%39K | -138.07%-7.02M | 112.94%434K | 98.51%-216K | -150.15%-5.39M | -144.44%-1.85M |
Depreciation and amortization | 77.80%21.67M | 35.12%4.11M | 57.81%6.95M | 88.87%4.45M | 158.24%6.16M | 122.49%12.19M | 48.41%3.04M | 275.30%4.41M | 103.11%2.35M | 117.81%2.39M |
Other non cash items | 176.54%2.65M | 281.77%2.16M | -79.76%-2.53M | 0.78%1.17M | 188.66%1.86M | -61.11%959K | -36.37%565K | -674.69%-1.41M | 119.73%1.16M | -20.10%644K |
Change In working capital | -58.64%-21.46M | -347.17%-4.19M | -111.74%-7.63M | 93.70%-759K | -2,150.12%-8.88M | -119.97%-13.53M | 191.92%1.7M | -423.72%-3.6M | -352.06%-12.05M | 115.74%433K |
-Change in receivables | 517.52%3.57M | -17.41%-924K | 176.45%1.08M | 1,276.75%6.87M | -509.74%-3.45M | 89.31%-856K | 78.31%-787K | 30.68%-1.41M | 122.64%499K | 701.43%842K |
-Change in inventory | 70.43%-4.05M | -24.42%427K | 79.60%-830K | 77.35%-1.32M | 46.74%-2.33M | -297.79%-13.68M | 163.55%565K | -62.56%-4.07M | -1,456.78%-5.81M | -818.70%-4.37M |
-Change in prepaid assets | -585.36%-21.58M | -1,283.77%-22.25M | 332.13%1.8M | 59.48%-1.8M | -72.90%672K | -999.43%-3.15M | -622.08%-1.61M | 427.85%417K | -480.86%-4.44M | 306.32%2.48M |
-Change in payables and accrued expense | -105.94%-439K | 221.81%13.9M | -439.75%-7.82M | -87.12%-2.79M | -265.34%-3.73M | 11.62%7.39M | 90.73%4.32M | -61.49%2.3M | -8.83%-1.49M | 984.71%2.26M |
-Change in other current liabilities | -72.62%-5.57M | -93.07%-1.53M | -79.00%-1.51M | -88.85%-1.54M | -27.46%-984K | -93.11%-3.23M | -894.00%-794K | -107.13%-843K | -19.12%-816K | -13.86%-772K |
-Change in other working capital | --6.6M | --6.19M | ---349K | ---185K | --944K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -24.57%-137.89M | 11.73%-24.19M | 2.41%-27.23M | 0.30%-33.47M | -142.87%-53.01M | -55.77%-110.69M | -5.57%-27.4M | -66.45%-27.9M | -110.48%-33.57M | -76.04%-21.83M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 1,083.12%50.6M | -321.08%-12.92M | 924.63%8.87M | 1,072.59%8.37M | 32,920.57%46.28M | 66.20%-5.15M | 77.19%-3.07M | 3.50%-1.08M | -1,288.71%-861K | 76.38%-141K |
Net PPE purchase and sale | 52.48%-2.45M | 87.85%-373K | 38.66%-660K | 33.22%-575K | -494.33%-838K | -20.17%-5.15M | -22.32%-3.07M | 3.50%-1.08M | -1,288.71%-861K | 76.38%-141K |
Net business purchase and sale | --32.14M | --0 | --0 | --0 | --32.14M | --0 | --0 | --0 | --0 | --0 |
Net investment purchase and sale | --20.91M | ---12.55M | --9.53M | --8.95M | --14.98M | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 1,083.12%50.6M | -321.08%-12.92M | 924.63%8.87M | 1,072.59%8.37M | 32,920.57%46.28M | 66.20%-5.15M | 77.19%-3.07M | 3.50%-1.08M | -1,288.71%-861K | 76.38%-141K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -71.84%15.66M | -39.21%12.27M | 61.16%2.93M | -98.68%442K | -84.87%18K | -78.47%55.6M | 4,123.43%20.19M | 5,085.71%1.82M | 3,421.43%33.48M | -99.95%119K |
Net issuance payments of debt | --0 | --0 | --0 | ---- | ---- | 658.24%39.08M | --20M | --0 | ---- | ---- |
Net common stock issuance | -10.46%14.58M | 1,163,800.00%11.64M | 67.68%2.94M | --0 | --0 | 36,271.11%16.28M | 150.00%1K | --1.75M | --14.56M | 27.91%-31K |
Proceeds from stock option exercised by employees | 70.40%1.45M | 98.22%892K | -36.30%93K | 927.91%442K | -91.39%18K | 60.91%848K | 3,850.00%450K | 317.14%146K | --43K | -58.53%209K |
Net other financing activities | 39.50%-363K | 1.52%-259K | ---- | ---- | ---- | -100.23%-600K | -153.46%-263K | ---82K | 80.56%-196K | -100.02%-59K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -71.84%15.66M | -39.21%12.27M | 61.16%2.93M | -98.68%442K | -84.87%18K | -78.47%55.6M | 4,123.43%20.19M | 5,085.71%1.82M | 3,421.43%33.48M | -99.95%119K |
Net cash flow | ||||||||||
Beginning cash position | -32.70%124.28M | -42.60%77.22M | -42.60%92.86M | -27.83%117.48M | -32.70%124.28M | 1,360.65%184.66M | -39.83%134.53M | -32.99%161.77M | -37.01%162.8M | 1,360.65%184.66M |
Current changes in cash | -18.92%-71.63M | -141.59%-24.84M | 43.20%-15.43M | -2,502.96%-24.65M | 69.26%-6.72M | -135.02%-60.24M | 73.59%-10.28M | -52.23%-27.16M | 94.43%-947K | -108.89%-21.85M |
Effect of exchange rate changes | 91.61%-12K | 703.13%257K | -144.83%-213K | 130.26%23K | -558.33%-79K | ---143K | --32K | ---87K | ---76K | ---12K |
End cash Position | -57.65%52.63M | -57.65%52.63M | -42.60%77.22M | -42.60%92.86M | -27.83%117.48M | -32.70%124.28M | -32.70%124.28M | -39.83%134.53M | -32.99%161.77M | -37.01%162.8M |
Free cash flow | -21.34%-140.9M | 19.39%-24.56M | 3.76%-27.89M | -0.02%-34.43M | -142.85%-54.02M | -54.11%-116.11M | -7.04%-30.47M | -62.09%-28.97M | -115.05%-34.43M | -71.15%-22.24M |
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