(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 | 19.70%-32.18M | 43.15%-5.51M | -2.54%-7.47M | 10.37%-9.71M | 22.59%-9.49M | -112.09%-40.07M | -47.53%-9.7M | -33.01%-7.28M | -193.74%-10.83M | -288.10%-12.26M |
Net income from continuing operations | 45.26%-45.69M | -55.91%-11.32M | 78.05%-10.57M | 27.79%-11.11M | -0.07%-12.68M | -204.62%-83.45M | 4.67%-7.26M | -400.86%-48.13M | -222.98%-15.39M | -134.55%-12.67M |
Operating gains losses | 79.00%-555K | ---5K | ---39K | --16K | ---527K | -198.31%-2.64M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 22.92%7.89M | 1.23%1.97M | 6.43%1.97M | 46.16%1.85M | 54.77%2.11M | 90.11%6.42M | 60.88%1.95M | 99.14%1.85M | 102.08%1.26M | 121.82%1.36M |
Deferred tax | 101.32%13K | 139.39%13K | ---- | ---- | ---- | 74.16%-987K | 99.14%-33K | ---- | ---- | ---- |
Other non cash items | 697.69%3.1M | 229.40%999K | 2,008.57%738K | 305.56%876K | 24,350.00%489K | -2,695.00%-519K | -12,966.67%-772K | --35K | 2,300.00%216K | -60.00%2K |
Change In working capital | -266.20%-1.56M | 176.34%1.69M | -121.47%-741K | -309.97%-2.51M | 99.72%-8K | -107.47%-426K | -169.24%-2.22M | 37.49%3.45M | 257.80%1.19M | -484.75%-2.85M |
-Change in receivables | -357.48%-1.88M | 703.94%2.04M | -368.76%-1.41M | -110.91%-1.43M | -271.66%-1.08M | 143.81%729K | -79.43%254K | 1,041.30%525K | -241.84%-678K | 143.01%628K |
-Change in inventory | -428.71%-687K | -65.47%604K | -222.70%-227K | 80.27%-336K | -3,209.09%-728K | 221.54%209K | 180.74%1.75M | 139.78%185K | -565.23%-1.7M | -113.50%-22K |
-Change in prepaid assets | -69.52%-495K | -25,700.00%-516K | 200.00%9K | -80.00%6K | 101.86%6K | -129.92%-292K | ---2K | --3K | 123.62%30K | ---323K |
-Change in payables and accrued expense | 171.78%1.6M | 107.76%265K | 61.87%450K | -105.19%-181K | 141.30%1.07M | -143.91%-2.23M | -526.47%-3.42M | -90.45%278K | 699.66%3.49M | -232.56%-2.58M |
-Change in other current assets | -56.50%144K | 392.68%404K | -112.34%-66K | -16.01%257K | 23.82%-451K | 143.84%331K | -90.98%82K | 161.78%535K | 147.74%306K | -277.07%-592K |
-Change in other current liabilities | -622.59%-1.25M | 35.81%-138K | -273.89%-393K | -2,106.25%-353K | -249.59%-365K | 2,490.00%239K | -203.37%-215K | 458.73%226K | 80.00%-16K | 425.33%244K |
-Change in other working capital | 71.04%1M | -44.11%-967K | -47.20%897K | -98.31%-468K | 852.20%1.54M | -49.05%587K | -51.13%-671K | 106.94%1.7M | -152.21%-236K | -163.47%-205K |
Cash from discontinued investing activities | -198.03%-449K | 0 | 0 | -455.21%-579K | 25.00%130K | -46.68%458K | -79.84%174K | 17K | 163K | 2,700.00%104K |
Operating cash flow | 17.63%-32.63M | 42.11%-5.51M | -2.78%-7.47M | 3.57%-10.29M | 23.00%-9.36M | -119.65%-39.61M | -66.79%-9.52M | -32.60%-7.26M | -189.63%-10.67M | -284.32%-12.16M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 103.27%270K | -117.22%-376K | 202.56%1.12M | 103.39%252K | 61.88%-728K | 82.54%-8.26M | 155.60%2.18M | 96.17%-1.09M | -177.28%-7.44M | 92.20%-1.91M |
Capital expenditure reported | 66.72%-1.39M | 38.59%-444K | 51.39%-454K | 131.56%238K | 58.64%-728K | 32.97%-4.17M | 84.30%-723K | -13.21%-934K | -104.89%-754K | -314.12%-1.76M |
Net PPE purchase and sale | --177K | --68K | --95K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net business purchase and sale | --0 | --0 | --0 | ---- | ---- | 91.62%-3.34M | 228.42%3.05M | --0 | ---- | ---- |
Net investment purchase and sale | 296.16%1.48M | --0 | 1,025.63%1.48M | --0 | --0 | 39.60%-755K | 42.00%-145K | -101.23%-160K | -103.00%-300K | 99.37%-150K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 103.22%270K | -117.23%-376K | 196.39%1.12M | 103.39%252K | 62.93%-728K | 82.29%-8.39M | 154.91%2.18M | 95.92%-1.16M | -177.28%-7.44M | 91.98%-1.96M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 91.06%45.6M | 1,255.09%14.24M | 368.43%10.92M | -101.16%-202K | 563.12%20.64M | -66.38%23.87M | 790.68%1.05M | 717.89%2.33M | 19,203.33%17.37M | -95.58%3.11M |
Net issuance payments of debt | 1,060.80%10.69M | -117.76%-173K | -1,170.83%-305K | -1,420.00%-304K | 127,577.78%11.47M | 3,389.29%921K | 97,300.00%974K | -166.67%-24K | -122.22%-20K | 18.18%-9K |
Net common stock issuance | -60.04%9.05M | --0 | -100.72%-17K | -99.99%1K | 198.75%9.07M | -67.54%22.66M | ---4K | --2.35M | --17.27M | -95.65%3.04M |
Net preferred stock issuance | --9.55M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | 11,929.03%11.19M | --0 | 223,020.00%11.16M | 166.67%16K | -48.28%15K | -89.36%93K | 65.63%53K | -97.61%5K | -57.14%6K | -95.32%29K |
Net other financing activities | 2,484.34%5.12M | 17,264.29%4.86M | --85K | -24.78%85K | 49.12%85K | -41.76%198K | -67.06%28K | --0 | 32.94%113K | -32.94%57K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 91.06%45.6M | 1,255.09%14.24M | 368.43%10.92M | -101.16%-202K | 563.12%20.64M | -66.38%23.87M | 790.68%1.05M | 717.89%2.33M | 19,203.33%17.37M | -95.58%3.11M |
Net cash flow | ||||||||||
Beginning cash position | -90.72%2.47M | -15.96%7.36M | -81.26%2.78M | -16.49%13.02M | -90.72%2.47M | 26.62%26.6M | -75.79%8.76M | -78.75%14.85M | -75.58%15.59M | 26.62%26.6M |
Current changes in cash | 154.88%13.25M | 232.84%8.35M | 175.04%4.58M | -1,283.65%-10.24M | 195.89%10.56M | -531.56%-24.13M | 34.25%-6.29M | 81.92%-6.1M | -112.26%-740K | -125.69%-11.01M |
End cash Position | 536.67%15.71M | 536.67%15.71M | -15.96%7.36M | -81.26%2.78M | -16.49%13.02M | -90.72%2.47M | -90.72%2.47M | -75.79%8.76M | -78.75%14.85M | -75.58%15.59M |
Free cash flow | 22.31%-34.02M | 41.86%-5.96M | 3.39%-7.92M | 12.02%-10.05M | 27.51%-10.09M | -80.50%-43.78M | 0.67%-10.25M | -30.07%-8.2M | -181.93%-11.42M | -287.85%-13.92M |
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 with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data