(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 | -24.73%-325.36M | 16.08%-64.37M | -20.16%-110.57M | -88.28%-69.3M | -46.63%-81.12M | -242.15%-260.85M | 13.16%-76.7M | -386.98%-92.02M | -666.59%-36.81M | -108.96%-55.32M |
Net income from continuing operations | -13.54%-376.33M | -3.46%-88.6M | -12.59%-115.78M | -27.74%-85.63M | -13.64%-86.33M | -52.54%-331.47M | 3.53%-85.64M | -188.53%-102.83M | -71.82%-67.03M | -41.03%-75.97M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | --7.58M | --0 | --0 | --0 | --7.58M |
Depreciation and amortization | 85.96%38.53M | 50.32%9.49M | 805.30%5.59M | 71.48%13.9M | 34.59%9.55M | 62.55%20.72M | 180.71%6.31M | -110.07%-793K | 22.48%8.11M | 16.76%7.09M |
Other non cash items | -164.29%-1.91M | 47.11%-1.27M | 31.60%-5.71M | -76.23%1.09M | -56.36%3.98M | -80.80%2.97M | 85.14%-2.41M | -150.79%-8.34M | 11.16%4.6M | -17.87%9.12M |
Change In working capital | -3,011.43%-25.48M | 265.76%7.1M | -128.50%-3.56M | -274.24%-6.94M | -94.97%-22.07M | -98.92%875K | -126.83%-4.28M | -65.29%12.5M | -85.33%3.98M | -787.85%-11.32M |
-Change in receivables | -687.94%-11.3M | -25.49%-8M | -92.31%440K | 157.28%1.16M | -494.12%-4.89M | -107.99%-1.43M | -291.05%-6.38M | 485.51%5.72M | -111.08%-2.02M | -56.47%1.24M |
-Change in inventory | -3,160.55%-39.42M | -59,028.95%-22.39M | -592.62%-4.01M | -557.33%-12.51M | -226.75%-513K | -1,133.33%-1.21M | -92.35%38K | 111.72%813K | ---1.9M | ---157K |
-Change in prepaid assets | 10.37%-4.66M | 90.20%-255K | -1,975.88%-5.34M | 210.02%3.28M | -462.65%-2.35M | -261.08%-5.2M | -529.54%-2.6M | 68.70%-257K | -305.43%-2.98M | 232.79%648K |
-Change in payables and accrued expense | 94.27%47.08M | 416.48%43.52M | -7.25%8.96M | -68.06%4.85M | -13.52%-10.24M | 26.59%24.24M | -51.12%8.43M | 448.25%9.66M | 66.29%15.17M | -102.99%-9.02M |
-Change in other current liabilities | 74.02%-418K | -88.04%61K | -50.00%4K | -2.94%-245K | 87.40%-238K | -243.28%-1.61M | -62.50%510K | -96.30%8K | 42.37%-238K | -4,622.50%-1.89M |
-Change in other working capital | -20.50%-16.77M | -36.24%-5.83M | -5.20%-3.62M | 14.21%-3.47M | -79.12%-3.84M | -131.71%-13.91M | -103.76%-4.28M | -108.51%-3.44M | -334.41%-4.05M | -156.98%-2.15M |
Cash from discontinued investing activities | -39.19%45.34M | -127.65%-6.1M | 21.33%74.56M | 22.06M | ||||||
Operating cash flow | -50.31%-280.02M | -28.98%-70.47M | -49.61%-59.13M | -88.28%-69.3M | -46.63%-81.12M | -1,159.40%-186.29M | -103.30%-54.64M | -223.27%-39.53M | -666.59%-36.81M | -108.96%-55.32M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -365.78%-151.63M | 50.47%-18.18M | -822.85%-72.86M | 39.76%-23.55M | -211.68%-37.04M | 76.35%-32.55M | -597.98%-36.7M | -69.01%10.08M | 45.55%-39.1M | 131.37%33.17M |
Net PPE purchase and sale | -249.74%-668K | 16.67%-25K | ---- | ---- | -380.92%-630K | 96.26%-191K | 80.52%-30K | ---- | ---- | 97.09%-131K |
Net intangibles purchase and sale | -46.62%-41.59M | -32.11%-5.51M | 35.49%-4.92M | 66.50%-3.83M | -432.26%-27.34M | -48.90%-28.37M | 17.42%-4.17M | -51.64%-7.62M | -172.19%-11.44M | -7.56%-5.14M |
Net investment purchase and sale | -3,120.47%-109.37M | 60.36%-12.65M | -483.53%-67.93M | 28.65%-19.72M | -123.61%-9.07M | 97.01%-3.4M | -353.81%-31.9M | -53.26%17.71M | 59.06%-27.64M | 139.85%38.43M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---600K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 271.34%55.78M | 53.82%-16.95M | 1,222.73%133.32M | 39.76%-23.55M | -211.68%-37.04M | 76.35%-32.55M | -597.98%-36.7M | -69.01%10.08M | 45.55%-39.1M | 131.37%33.17M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 83.37%220.13M | -66.84%383K | -88.23%489K | 172.68%2.27M | 90.49%217M | -49.51%120.05M | -97.06%1.16M | 72.04%4.15M | 174.26%831K | -41.81%113.91M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | --104.93M | --0 | --0 | --0 | --104.93M |
Net common stock issuance | 878.25%191.2M | --0 | --0 | ---1K | 878.25%191.2M | -91.31%19.55M | --0 | --0 | --0 | -89.94%19.55M |
Proceeds from stock option exercised by employees | 310.37%31.04M | -45.95%908K | -95.57%151K | 29.61%3.05M | 21,970.49%26.93M | -49.42%7.56M | -76.00%1.68M | -5.49%3.41M | 47.68%2.35M | -95.57%122K |
Net other financing activities | 82.47%-2.1M | 0.00%-525K | -54.69%338K | 48.52%-784K | 89.43%-1.13M | -470.57%-11.98M | -134.09%-525K | 162.64%746K | -27.77%-1.52M | -749.64%-10.68M |
Cash from discontinued financing activities | 44.25%-1.38M | 57.12%-259K | 59.39%-2.48M | -604K | ||||||
Financing cash flow | 86.06%218.75M | -77.50%124K | -127.83%-634K | 172.68%2.27M | 90.49%217M | -49.25%117.57M | -98.34%551K | -5.63%2.28M | 174.26%831K | -41.81%113.91M |
Net cash flow | ||||||||||
Beginning cash position | -62.78%61.69M | -4.69%144.24M | -60.57%70.87M | -37.10%161.38M | -62.78%61.69M | 95.53%165.75M | 0.67%151.34M | 115.83%179.76M | 73.09%256.57M | 95.53%165.75M |
Current changes in cash | 94.58%-5.49M | 3.85%-87.3M | 370.72%73.55M | -20.66%-90.58M | 7.72%98.84M | -227.76%-101.27M | -762.41%-90.79M | -140.55%-27.17M | -15.48%-75.07M | 44.33%91.76M |
Effect of exchange rate changes | 170.90%1.98M | 7.89%1.23M | 85.65%-180K | 104.71%82K | 190.31%848K | -263.11%-2.79M | -33.66%1.14M | -3,085.71%-1.25M | -2,821.88%-1.74M | -730.97%-939K |
End cash Position | -5.69%58.18M | -5.69%58.18M | -4.69%144.24M | -60.57%70.87M | -37.10%161.38M | -62.78%61.69M | -62.78%61.69M | 0.67%151.34M | 115.83%179.76M | 73.09%256.57M |
Free cash flow | -50.00%-322.28M | -29.18%-76M | -36.75%-64.69M | -50.67%-72.5M | -80.05%-109.08M | -451.70%-214.85M | -83.42%-58.84M | -277.25%-47.31M | -2,298.17%-48.12M | -69.50%-60.59M |
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