(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 | 27.39%-68.27M | 32.06%-13.87M | 22.71%-20.74M | 39.63%-19.18M | 3.48%-14.47M | -42.07%-94.02M | -35.37%-20.41M | -45.29%-26.84M | -31.78M | -14.99M |
Net income from continuing operations | 23.80%-88.94M | 41.70%-18M | 24.71%-22.63M | 28.49%-21.93M | -5.04%-26.37M | -46.73%-116.71M | -41.35%-30.88M | -26.41%-30.06M | ---30.67M | ---25.1M |
Operating gains losses | 61.72%980K | --143K | --0 | ---- | ---- | -87.68%606K | --0 | --0 | --14K | --592K |
Depreciation and amortization | -21.69%5.66M | -7.72%3.72M | -42.89%530K | -245.80%-191K | -25.07%1.6M | -20.49%7.23M | 60.71%4.03M | -52.53%928K | --131K | --2.14M |
Deferred tax | -98.59%30K | ---- | ---- | ---- | ---- | 1,799.11%2.13M | ---- | ---- | ---- | ---- |
Other non cash items | 140.18%5.49M | 67.71%-684K | 310.96%2.77M | 70.37%3.39M | -99.08%16K | -51.81%2.29M | -218.13%-2.12M | -56.56%675K | --1.99M | --1.74M |
Change In working capital | -9.80%-21.32M | -122.35%-6.37M | -15.99%-10.01M | 37.12%-6.98M | -35.97%2.04M | -64.22%-19.42M | -23,758.33%-2.86M | -185.03%-8.63M | ---11.11M | --3.18M |
-Change in receivables | -101.81%-20.21M | -230.09%-10.26M | 2.50%-7.75M | -1,070.98%-3.08M | 20.88%880K | -760.86%-10.01M | -186.88%-3.11M | -3,134.35%-7.95M | --317K | --728K |
-Change in prepaid assets | 228.43%1.59M | 13.89%1.44M | -76.51%214K | 67.83%-922K | 258.93%863K | -636.90%-1.24M | 1,454.84%1.26M | 367.16%911K | ---2.87M | ---543K |
-Change in payables and accrued expense | 642.58%3.1M | 229.08%1.83M | -2,375.00%-2.87M | 101.64%92K | -46.54%4.05M | -89.79%418K | -159.09%-1.42M | -135.05%-116K | ---5.62M | --7.58M |
-Change in other current assets | -700.00%-150K | -157.47%-224K | 566.67%80K | -90.67%185K | 89.85%-191K | 101.05%25K | 94.61%-87K | 103.20%12K | --1.98M | ---1.88M |
-Change in other current liabilities | -57.97%-1.53M | -141.68%-551K | 3,934.38%1.23M | -5.09%-1.24M | 10.58%-964K | 79.00%-966K | 215.76%1.32M | 94.76%-32K | ---1.18M | ---1.08M |
-Change in other working capital | 45.92%-4.14M | 268.11%1.4M | 37.58%-907K | 45.92%-2.02M | -60.38%-2.6M | 25.63%-7.65M | 73.56%-831K | 36.63%-1.45M | ---3.74M | ---1.62M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 27.39%-68.27M | 32.06%-13.87M | 22.71%-20.74M | 39.63%-19.18M | 3.48%-14.47M | -42.07%-94.02M | -35.37%-20.41M | -45.29%-26.84M | ---31.78M | ---14.99M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 70.50%-392K | 58.87%-58K | 80.10%-41K | 25.07%-278K | 97.55%-15K | -108.96%-1.33M | 64.93%-141K | -67.48%-206K | -371K | -611K |
Net PPE purchase and sale | 70.50%-392K | 58.87%-58K | 80.10%-41K | 25.07%-278K | 97.55%-15K | -108.96%-1.33M | 64.93%-141K | -67.48%-206K | ---371K | ---611K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 70.50%-392K | 58.87%-58K | 80.10%-41K | 25.07%-278K | 97.55%-15K | -108.96%-1.33M | 64.93%-141K | -67.48%-206K | ---371K | ---611K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 105.16%168.24M | 461.63%13.06M | 125.63%1.17M | 16.13%102.44M | 2,537.75%51.57M | 83.64%82M | -137.03%-3.61M | -1,179.21%-4.55M | 88.21M | 1.96M |
Net issuance payments of debt | 488.38%49.9M | 98.96%-43K | 99.02%-42K | 1,483.67%54.14M | -701.35%-4.16M | -130.47%-12.85M | -145.27%-4.15M | -622.71%-4.26M | ---3.91M | ---519K |
Net common stock issuance | 2,145.10%93.4M | 2,326.85%13.11M | 68.85%1.21M | 1,646.63%50.72M | --28.36M | 67.07%4.16M | --540K | --716K | --2.9M | --0 |
Net preferred stock issuance | --24.94M | --0 | --0 | --0 | --24.94M | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | -1.98%2.43M | ---- | ---- | ---- | ---- | --2.47M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | --90.69M | --0 | ---1.01M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 105.16%168.24M | 461.63%13.06M | 125.63%1.17M | 16.13%102.44M | 2,537.75%51.57M | 83.64%82M | -137.03%-3.61M | -1,179.21%-4.55M | --88.21M | --1.96M |
Net cash flow | ||||||||||
Beginning cash position | -58.48%9.48M | 226.74%109.92M | 98.56%129.54M | 407.37%46.56M | -58.48%9.48M | -49.26%22.82M | 17.84%33.64M | 37.35%65.24M | --9.18M | --22.82M |
Current changes in cash | 846.09%99.58M | 96.42%-866K | 37.91%-19.62M | 48.01%82.98M | 371.79%37.09M | 39.77%-13.35M | -321.98%-24.17M | -66.74%-31.6M | --56.06M | ---13.65M |
Effect of exchange rate changes | ---20K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
End cash Position | 1,050.77%109.04M | 1,050.77%109.04M | 226.74%109.92M | 98.56%129.54M | 407.37%46.56M | -58.48%9.48M | -58.48%9.48M | 17.84%33.64M | --65.24M | --9.18M |
Free cash flow | 27.99%-68.66M | 32.24%-13.93M | 23.14%-20.79M | 39.46%-19.46M | 7.17%-14.48M | -42.71%-95.35M | -32.77%-20.56M | -45.44%-27.04M | ---32.15M | ---15.6M |
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