(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 | 41.20%-36.32M | 72.19%-3.89M | 59.26%-8.31M | 16.56%-8.66M | 9.00%-15.45M | -88.97%-61.76M | 40.02%-14M | -661.44%-20.4M | -45.57%-10.38M | -3,759.70%-16.98M |
Net income from continuing operations | -54,750.00%-83.07M | -70.38%-18.75M | -551.42%-17.42M | -209.87%-16.9M | -255.54%-30M | 101.39%152K | -8.38%-11.01M | 10.27%-2.67M | -270.14%-5.45M | 2,036.35%19.29M |
Operating gains losses | 97.63%-622K | 114.46%1.46M | 109.69%1.49M | 94.82%-107K | -367.88%-3.46M | -203.19%-26.21M | -191.84%-10.09M | ---15.34M | ---2.07M | --1.29M |
Depreciation and amortization | 33.14%5.87M | 32.30%1.58M | 49.74%1.7M | 21.04%1.33M | 28.57%1.27M | 32.03%4.41M | 29.57%1.19M | 33.41%1.13M | 38.29%1.1M | 27.03%987K |
Deferred tax | 71.10%-76K | 71.75%-126K | 53.85%80K | 91.84%-4K | -114.44%-26K | 78.82%-263K | -119.43%-446K | 101.38%52K | ---49K | -18.55%180K |
Other non cash items | 109.52%5.4M | 140.63%1.56M | 157.38%1.54M | 114.14%1.53M | 101.95%771K | -128.57%-56.77M | 84.56%-3.84M | -15,038.89%-2.69M | -63,629.41%-10.8M | -219,211.11%-39.44M |
Change In working capital | 111.48%2.36M | 223.53%6.45M | 85.38%-1.11M | 564.58%1.8M | 40.24%-4.78M | -41.77%-20.54M | 58.85%-5.22M | -346.95%-7.6M | 105.12%271K | -2,088.31%-7.99M |
-Change in receivables | 77.13%-4.5M | 178.12%4.01M | 66.74%-2.05M | 86.26%-506K | -26.58%-5.95M | -558.35%-19.67M | -435.82%-5.13M | -164.03%-6.15M | -128.19%-3.68M | -724.91%-4.7M |
-Change in inventory | -153.18%-4.39M | -272.77%-1.47M | 99.29%-6K | -377.31%-1.91M | 25.45%-993K | 5.97%-1.73M | 269.72%852K | 20.32%-851K | -42.20%-401K | -13,420.00%-1.33M |
-Change in prepaid assets | -26.95%3.13M | -45.73%400K | -31.59%1.64M | 60.20%1.12M | -105.26%-24K | 147.10%4.28M | 108.08%737K | 1,202.76%2.39M | 260.62%696K | 714.29%456K |
-Change in payables and accrued expense | 319.62%8.16M | 247.11%3.62M | 73.97%-562K | -0.24%3.33M | 172.59%1.77M | -214.83%-3.72M | 82.27%-2.46M | -122.43%-2.16M | 56.27%3.34M | -360.92%-2.44M |
-Change in other current assets | 9.05%5.72M | -18.65%1.36M | -10.45%1.32M | 44.38%1.7M | 45.01%1.35M | 2,750.00%5.25M | -81.52%1.67M | 147.90%1.47M | 120.40%1.17M | 338.72%931K |
-Change in other current liabilities | -16.32%-5.77M | -65.05%-1.46M | 36.95%-1.45M | -124.53%-1.92M | -1.98%-927K | -712.86%-4.96M | -427.31%-887K | -1,690.34%-2.31M | -2,861.29%-856K | -351.10%-909K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 41.20%-36.32M | 72.19%-3.89M | 59.26%-8.31M | 16.56%-8.66M | 9.00%-15.45M | -88.97%-61.76M | 40.02%-14M | -661.44%-20.4M | -45.57%-10.38M | -3,759.70%-16.98M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 147.59%62.64M | 135.70%11.63M | 108.78%7.71M | 342.67%24.9M | 1,936.43%18.4M | -982.89%-131.61M | -255.93%-32.57M | -9,139.89%-87.78M | -1,590.61%-10.26M | 30.71%-1M |
Net PPE purchase and sale | 17.40%-4.57M | 56.84%-861K | 21.85%-930K | 30.18%-937K | -83.53%-1.84M | -94.20%-5.53M | -129.05%-2M | -25.26%-1.19M | -229.73%-1.34M | -61.87%-1M |
Net business purchase and sale | 48.05%-4.46M | 66.81%-156K | --0 | ---- | ---- | 5.82%-8.58M | 94.32%-470K | --813K | ---- | ---- |
Net investment purchase and sale | 160.99%71.66M | 142.00%12.64M | 109.88%8.64M | --30.14M | --20.24M | ---117.51M | ---30.11M | ---87.4M | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 147.59%62.64M | 135.70%11.63M | 108.78%7.71M | 342.67%24.9M | 1,936.43%18.4M | -982.89%-131.61M | -255.93%-32.57M | -9,139.89%-87.78M | -1,590.61%-10.26M | 30.71%-1M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -107.43%-6.85M | -110.27%-1.78M | -100.72%-756K | 75.66%-2.6M | -3.14%-1.71M | -40.13%92.21M | -100.62%-847K | 1,317,537.50%105.4M | -137.13%-10.69M | -107.40%-1.66M |
Net issuance payments of debt | -100.09%-101K | 47.37%-10K | -100.01%-10K | -384.62%-63K | -38.46%-18K | 1,616.23%109.94M | 99.63%-19K | 1,374,937.50%109.99M | 99.71%-13K | -100.54%-13K |
Net common stock issuance | 88.68%-1.02M | --0 | ---125K | ---- | ---- | ---9M | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | -85.31%126K | -74.43%113K | -83.54%13K | ---- | ---- | --858K | --442K | --79K | ---- | ---- |
Net other financing activities | 38.99%-5.85M | -48.35%-1.88M | 86.43%-634K | 18.17%-1.64M | -2.86%-1.69M | -106.79%-9.59M | ---1.27M | ---4.67M | ---2.01M | ---1.64M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -107.43%-6.85M | -110.27%-1.78M | -100.72%-756K | 75.66%-2.6M | -3.14%-1.71M | -40.13%92.21M | -100.62%-847K | 1,317,537.50%105.4M | -137.13%-10.69M | -107.40%-1.66M |
Net cash flow | ||||||||||
Beginning cash position | -87.84%14.01M | -55.17%27.54M | -55.00%28.89M | -84.04%15.25M | -87.84%14.01M | 1,820.21%115.17M | 432.65%61.43M | 323.28%64.21M | 248.51%95.53M | 1,820.21%115.17M |
Current changes in cash | 119.25%19.48M | 112.56%5.95M | 51.24%-1.36M | 143.55%13.64M | 106.31%1.24M | -192.66%-101.16M | -145.75%-47.42M | 23.48%-2.78M | -155.87%-31.33M | -191.72%-19.64M |
End cash Position | 139.03%33.49M | 139.03%33.49M | -55.17%27.54M | -55.00%28.89M | -84.04%15.25M | -87.84%14.01M | -87.84%14.01M | 432.65%61.43M | 323.28%64.21M | 248.51%95.53M |
Free cash flow | 39.24%-40.88M | 70.27%-4.75M | 57.20%-9.24M | 18.12%-9.6M | 3.85%-17.29M | -88.33%-67.29M | 33.93%-15.99M | -494.90%-21.59M | -51.49%-11.72M | -11,501.94%-17.98M |
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