(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 | 35.83%-33.04M | 43.88%-5.99M | 15.84%-8.93M | 39.33%-7.25M | 40.44%-10.87M | -2.55%-51.48M | 15.47%-10.66M | 4.65%-10.61M | 0.79%-11.95M | -26.67%-18.26M |
Net income from continuing operations | 24.93%-40.29M | -135.95%-16.53M | 48.15%-7.93M | 46.52%-8.01M | 52.29%-7.82M | -4.04%-53.67M | 49.80%-7.01M | -11.07%-15.3M | -6.84%-14.98M | -66.52%-16.39M |
Operating gains losses | 163.18%2.55M | 245.86%4.93M | ---682K | --763K | ---2.47M | -67,116.67%-4.03M | ---3.38M | ---- | ---- | ---- |
Depreciation and amortization | -12.57%334K | 3.66%85K | -6.67%84K | -20.95%83K | -21.90%82K | -10.75%382K | -22.64%82K | -16.67%90K | -0.94%105K | -2.78%105K |
Other non cash items | 4.34%3.2M | 6,750.00%1.78M | -85.21%400K | 282.19%837K | 56.14%178K | 641.65%3.06M | -76.15%26K | 2,450.94%2.7M | 116.83%219K | 17.53%114K |
Change In working capital | -106.60%-1.75M | 367.88%3.01M | -182.61%-1.49M | -194.53%-1.62M | 48.95%-1.66M | 77.95%-849K | -7,928.57%-1.12M | 23.54%1.8M | 191.02%1.72M | 44.90%-3.24M |
-Change in receivables | -56.82%522K | 571.60%1.98M | ---- | ---- | ---- | --1.21M | ---419K | ---- | ---- | ---- |
-Change in inventory | 101.60%10K | 103.31%4K | -99.26%1K | 102.04%5K | --0 | 73.47%-624K | 88.39%-121K | 150.94%135K | 76.56%-245K | ---393K |
-Change in prepaid assets | ---- | ---- | ---- | -173.47%-1.54M | 70.52%-701K | ---- | ---- | ---- | --2.1M | 10.09%-2.38M |
-Change in payables and accrued expense | -106.95%-1.4M | 433.86%1.26M | -2,705.48%-2.05M | 122.41%129K | -162.19%-742K | -144.10%-676K | -121.64%-378K | -105.14%-73K | -95.97%58K | 90.79%-283K |
-Change in other current liabilities | -17.02%-887K | -12.14%-231K | -31.98%-227K | -13.02%-217K | -12.77%-212K | 92.18%-758K | -12.57%-206K | 98.13%-172K | -14.29%-192K | -13.25%-188K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 35.83%-33.04M | 43.88%-5.99M | 15.84%-8.93M | 39.33%-7.25M | 40.44%-10.87M | -2.55%-51.48M | 15.47%-10.66M | 4.65%-10.61M | 0.79%-11.95M | -26.67%-18.26M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -327.78%-41K | -100.12%-21K | 0 | 212.50%18K | 1,446.39%18M | 1,116.44%11.99M | ||||
Net PPE purchase and sale | -46.43%-41K | ---21K | --0 | ---- | ---- | -75.00%-28K | --0 | ---28K | ---- | ---- |
Net investment purchase and sale | --0 | --0 | --0 | ---- | ---- | --46K | 1,446.39%18M | 1,132.82%12.02M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -327.78%-41K | -100.12%-21K | --0 | ---- | ---- | 212.50%18K | 1,446.39%18M | 1,116.44%11.99M | ---- | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 11.94%26.31M | -49.36%4.03M | 1,334.64%15.78M | -55.00%6.5M | 0.00%-2K | 203.92%23.51M | 3,035.79%7.96M | 55,100.00%1.1M | 173.85%14.45M | -100.07%-2K |
Net issuance payments of debt | 6.22%14.76M | 0.00%-4K | 2,691.58%14.77M | -100.01%-2K | -50.00%-3K | 173,825.00%13.9M | -100.00%-4K | -28,400.00%-570K | 723,800.00%14.47M | 0.00%-2K |
Net common stock issuance | 18.69%9.49M | -75.25%1.98M | --1.01M | ---- | ---- | 0.62%8M | --8M | --0 | ---- | ---- |
Net preferred stock issuance | --0 | --0 | ---- | ---- | ---- | --1.65M | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --2.06M | --2.06M | --0 | --1K | --1K | --0 | --0 | --0 | --0 | --0 |
Net other financing activities | 94.59%-2K | ---- | ---- | ---- | ---- | 90.59%-37K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 11.94%26.31M | -49.36%4.03M | 1,334.64%15.78M | -55.00%6.5M | 0.00%-2K | 203.92%23.51M | 3,035.79%7.96M | 55,100.00%1.1M | 173.85%14.45M | -100.07%-2K |
Net cash flow | ||||||||||
Beginning cash position | -40.97%40.28M | 42.04%35.49M | 27.28%28.64M | -41.16%29.4M | -40.97%40.28M | -38.37%68.23M | -68.75%24.99M | -75.61%22.5M | -49.54%49.98M | -38.37%68.23M |
Current changes in cash | 75.80%-6.77M | -112.93%-1.98M | 175.52%6.86M | 97.21%-767K | 40.43%-10.88M | 34.19%-27.95M | 230.44%15.29M | 120.22%2.49M | -305.95%-27.48M | -56.29%-18.26M |
End cash Position | -16.79%33.52M | -16.79%33.52M | 42.04%35.49M | 27.28%28.64M | -41.16%29.4M | -40.97%40.28M | -40.97%40.28M | -68.75%24.99M | -75.61%22.5M | -49.54%49.98M |
Free cash flow | 35.78%-33.08M | 43.68%-6.01M | 16.06%-8.93M | 39.16%-7.27M | 40.44%-10.87M | -2.57%-51.51M | 15.47%-10.66M | 4.53%-10.63M | 0.79%-11.95M | -26.67%-18.26M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data