(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (Q1)Apr 29, 2017 | (FY)Jan 28, 2017 | (Q4)Jan 28, 2017 | (Q3)Oct 29, 2016 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 510.83%13.58M | -313.50%-3.31M | -29.41%1.55M | 274.88%2.19M | 83.85%-1.25M | -140.31%-7.77M | -1,319.25%-9.51M | -49.45%19.26M | ||
Net income from continuing operations | 103.43%5.53M | -3.21%-161.45M | -2,903.74%-156.44M | -199.65%-5.21M | 79.95%-1.74M | 63.33%-8.67M | -50.62%-9.65M | -102.54%-23.64M | -404.99%-6.9M | -77.28%688K |
Depreciation and amortization | -6.92%713K | 18.76%766K | 31.10%645K | 24.87%492K | -57.36%394K | -89.28%924K | -39.03%1.53M | -20.05%8.62M | -28.83%2.01M | -24.76%2.07M |
Other non cash items | -107.08%-11.12M | 4.25%157.02M | 6,991.48%150.62M | 80.46%2.12M | 289.74%1.18M | -95.91%302K | 1.69%120K | 341.09%7.38M | -27.71%120K | -25.00%96K |
Change In working capital | 297.71%6.3M | -158.19%-3.19M | 13.89%5.48M | 555.83%4.81M | -227.64%-1.06M | -101.28%-322K | -226.30%-1.67M | -32.57%25.19M | -21.37%42.37M | 56.81%-15.79M |
-Change in receivables | 131.41%1.63M | -400.29%-5.18M | -208.82%-1.04M | 127.57%952K | -148.42%-3.45M | -160.07%-1.39M | 48.39%-3.71M | 228.91%2.31M | -9.37%27.66M | 33.59%-23.47M |
-Change in inventory | -72.09%12K | --43K | --0 | 122.86%8K | 42.62%-35K | -100.25%-61K | -52.30%3.57M | -22.95%24.68M | -25.03%26.54M | 78.19%-2.56M |
-Change in prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | 167.65%1.08M | -80.11%1.08M | -64.49%1.83M | 21.54%-1.57M |
-Change in payables and accrued expense | 34.81%1.04M | -53.11%770K | 52.89%1.64M | -12.97%1.07M | 1,462.03%1.23M | 102.74%79K | -528.10%-2.62M | -268.93%-2.88M | 20.54%-13.67M | -5.78%11.82M |
-Change in other current assets | 114.98%662K | -5,564.10%-4.42M | -169.03%-78K | 156.22%113K | -428.95%-201K | ---38K | ---- | ---- | ---- | ---- |
-Change in other current liabilities | 133.75%27K | -131.37%-80K | 628.57%255K | 110.32%35K | -187.82%-339K | --386K | ---- | ---- | ---- | ---- |
-Change in other working capital | -48.35%2.93M | 21.03%5.68M | 78.68%4.69M | 51.06%2.63M | 147.72%1.74M | --702K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 510.83%13.58M | -313.50%-3.31M | -29.41%1.55M | 274.88%2.19M | 83.85%-1.25M | -140.31%-7.77M | -1,319.25%-9.51M | -49.45%19.26M | -26.29%44.47M | 57.83%-12.86M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 97.89%-637K | -14,105.63%-30.26M | -102.72%-213K | 200.93%7.84M | -924.80%-7.77M | 75.69%-758K | 63.54%-295K | 63.25%-3.12M | ||
Net PPE purchase and sale | -75.15%-289K | -7.14%-165K | 28.37%-154K | -10.82%-215K | -84.76%-194K | 96.63%-105K | 63.54%-295K | 63.25%-3.12M | 84.50%-501K | 17.88%-1.35M |
Net intangibles purchase and sale | 64.52%-33K | -190.63%-93K | 58.44%-32K | -83.33%-77K | -133.33%-42K | ---18K | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 99.00%-300K | ---30M | --0 | 208.81%8.18M | -1,056.46%-7.52M | ---650K | ---- | ---- | ---- | ---- |
Net other investing changes | ---15K | ---- | 42.55%-27K | -213.33%-47K | -200.00%-15K | --15K | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 97.89%-637K | -14,105.63%-30.26M | -102.72%-213K | 200.93%7.84M | -924.80%-7.77M | 75.69%-758K | 63.54%-295K | 63.25%-3.12M | 84.50%-501K | 17.88%-1.35M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -143.63%-51.5M | 187,446.03%118.03M | -100.16%-63K | 52.15%39.81M | 445.18%26.16M | 133.53%4.8M | 427.94%4.18M | 43.91%-14.31M | ||
Net issuance payments of debt | 4.81%-435K | -16.28%-457K | -28.85%-393K | -58.03%-305K | 3.98%-193K | 98.46%-201K | 556.72%4.52M | 46.58%-13.08M | 27.00%-38.29M | -54.42%14.36M |
Net common stock issuance | ---51.06M | --0 | --0 | ---10M | --0 | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --0 | 1,594.55%5.59M | 197.30%330K | -91.81%111K | --1.36M | --0 | ---- | --0 | --0 | --0 |
Net other financing activities | ---- | --112.89M | ---- | 100.00%50M | 400.00%25M | 505.19%5M | -18.95%-339K | -13.00%-1.23M | -9.36%-327K | -14.03%-317K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -143.63%-51.5M | 187,446.03%118.03M | -100.16%-63K | 52.15%39.81M | 445.18%26.16M | 133.53%4.8M | 427.94%4.18M | 43.91%-14.31M | 26.79%-38.62M | -55.03%14.05M |
Net cash flow | ||||||||||
Beginning cash position | 102.13%162.62M | 1.82%80.45M | 179.38%79.02M | 160.46%28.28M | -25.65%10.86M | 158.95%14.61M | 32.52%7.47M | 267.91%5.64M | 64.34%2.12M | 3.77%2.28M |
Current changes in cash | -145.65%-38.56M | 6,540.33%84.47M | -97.45%1.27M | 190.76%49.84M | 560.28%17.14M | -303.05%-3.72M | -104.36%-5.63M | -55.34%1.83M | 23.08%5.35M | 82.00%-164K |
Effect of exchange rate changes | 91.88%-187K | -1,512.27%-2.3M | -81.81%163K | 216.61%896K | 1,386.36%283K | ---22K | ---- | ---- | ---- | ---- |
End cash Position | -23.83%123.87M | 102.13%162.62M | 1.82%80.45M | 179.38%79.02M | 160.46%28.28M | 45.29%10.86M | -35.99%1.85M | 32.52%7.47M | 32.52%7.47M | 64.34%2.12M |
Free cash flow | 472.05%13.26M | -361.60%-3.56M | -28.35%1.36M | 227.58%1.9M | 81.11%-1.49M | -148.85%-7.89M | -562.88%-9.8M | -45.50%16.15M | -22.99%43.97M | 55.80%-14.21M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data