(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 | 14.78%-105.64M | 22.89%-24.53M | 4.41%-22.33M | 27.77%-27.94M | -2.41%-30.83M | -119.78%-123.96M | -26.53%-31.81M | -28.05%-23.36M | -272.70%-38.69M | -1,039.55%-30.11M |
Net income from continuing operations | -1,795.81%-135.14M | -383.83%-58.34M | 76.87%-17.4M | -118.13%-23.2M | 44.60%-36.2M | 107.44%7.97M | 242.47%20.56M | -12.94%-75.2M | 1,120.49%127.95M | -382.29%-65.34M |
Operating gains losses | 145.17%8.64M | 156.89%4.6M | -65.00%2.31M | 96.50%-828K | -57.55%2.55M | -134.29%-19.13M | -615.62%-8.09M | -87.40%6.61M | -10,525.11%-23.67M | 297.23%6.01M |
Depreciation and amortization | 75.99%9.31M | 144.34%4.79M | 22.13%1.49M | 34.87%1.47M | 52.79%1.56M | 75.92%5.29M | 13.34%1.96M | 108.90%1.22M | 230.40%1.09M | 181.27%1.02M |
Other non cash items | 84.48%-14.6M | 67.74%-11.6M | -126.44%-10.81M | 98.58%-1.84M | -69.09%9.65M | -914.15%-94.07M | -395.22%-35.96M | --40.89M | ---130.23M | --31.23M |
Change In working capital | 102.77%1.22M | 299.45%30.58M | -127.65%-4.64M | 46.44%-10.07M | -83.20%-14.64M | -1,284.11%-44.17M | -63.71%-15.33M | 39.68%-2.04M | -2,333.49%-18.81M | -191.69%-7.99M |
-Change in receivables | -396.22%-7.62M | -43.86%4.89M | 109.40%1.04M | -1,097.32%-7.14M | -549.72%-6.41M | 82.52%-1.54M | 274.64%8.7M | -174.83%-11.07M | -123.94%-596K | 162.96%1.43M |
-Change in inventory | 129.20%13.73M | 435.26%17.47M | -4.24%-7.28M | 126.79%4.96M | 91.26%-1.43M | -486.98%-47.02M | -4.45%-5.21M | -300.52%-6.98M | -1,020.63%-18.52M | -4,458.82%-16.3M |
-Change in prepaid assets | -54.49%2.8M | 41.00%-708K | -136.18%-106K | -58.62%833K | -44.88%2.78M | 180.52%6.14M | 79.53%-1.2M | 1,642.11%293K | 197.15%2.01M | 1,454.32%5.04M |
-Change in payables and accrued expense | -178.44%-6.83M | 66.09%-889K | -64.83%2.03M | -451.08%-3.42M | -199.02%-4.54M | -0.58%8.7M | -146.77%-2.62M | 296.89%5.76M | -55.72%975K | 18.44%4.59M |
-Change in other current assets | 1,815.03%10.15M | 437.63%8.65M | 76.27%1.21M | -89.80%45K | -70.67%247K | 95.92%-592K | 78.81%-2.56M | 373.71%687K | 120.27%441K | 4,110.00%842K |
-Change in other current liabilities | 66.32%-946K | 155.40%883K | -2.84%-615K | -637.50%-516K | 2.10%-698K | -129.79%-2.81M | -120.39%-1.59M | -265.19%-598K | -90.55%96K | -406.01%-713K |
-Change in other working capital | -42.52%-10.06M | 102.66%288K | -109.38%-925K | -50.70%-4.84M | -59.91%-4.58M | -140.22%-7.06M | -311.20%-10.85M | 88.86%9.87M | -410.24%-3.21M | -146.56%-2.87M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 14.78%-105.64M | 22.89%-24.53M | 4.41%-22.33M | 27.77%-27.94M | -2.41%-30.83M | -119.78%-123.96M | -26.53%-31.81M | -28.05%-23.36M | -272.70%-38.69M | -1,039.55%-30.11M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 173.35%38.89M | -63.53%7.84M | -73.11%5.46M | 121.00%4.64M | 128.83%20.96M | -57.85%-53.02M | 185.47%21.49M | 822.54%20.29M | -904.41%-22.09M | -2,009.95%-72.71M |
Net PPE purchase and sale | 83.47%-3.21M | 127.43%827K | 106.60%347K | 28.43%-3.85M | 90.67%-538K | -7.28%-19.42M | 68.74%-3.02M | -87.36%-5.26M | -144.38%-5.37M | -67.35%-5.77M |
Net investment purchase and sale | 225.28%42.1M | -71.39%7.01M | -80.01%5.11M | 150.76%8.48M | 132.12%21.5M | -116.93%-33.61M | 258.16%24.5M | --25.55M | ---16.71M | ---66.94M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 173.35%38.89M | -63.53%7.84M | -73.11%5.46M | 121.00%4.64M | 128.83%20.96M | -57.85%-53.02M | 185.47%21.49M | 822.54%20.29M | -904.41%-22.09M | -2,009.95%-72.71M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 4,315.87%59.26M | -1,002.18%-16.95M | 115,447.50%46.14M | 11,669.23%15.04M | 4,196.46%15.03M | -99.53%1.34M | 104.62%1.88M | -100.01%-40K | -101.32%-130K | -105.69%-367K |
Net issuance payments of debt | 22,700.00%19.61M | -2,124.22%-37.77M | 6,165.50%43.25M | 1,951.22%9.87M | 898.88%4.27M | -97.97%86K | 108.96%1.87M | -107.89%-713K | -105.55%-533K | -108.33%-534K |
Net common stock issuance | --39.09M | --20.67M | --2.83M | --5.13M | --10.46M | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -55.33%561K | 1,061.54%151K | -91.08%60K | -90.07%40K | 85.63%310K | 226.23%1.26M | -81.94%13K | 2,143.33%673K | 65.16%403K | 328.21%167K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 4,315.87%59.26M | -1,002.18%-16.95M | 115,447.50%46.14M | 11,669.23%15.04M | 4,196.46%15.03M | -99.53%1.34M | 104.62%1.88M | -100.01%-40K | -101.32%-130K | -105.69%-367K |
Net cash flow | ||||||||||
Beginning cash position | -84.27%32.78M | 43.22%58.93M | -33.04%29.67M | -63.95%37.94M | -84.27%32.78M | 1,243.06%208.4M | -86.25%41.15M | 237.00%44.31M | 562.80%105.23M | 1,243.06%208.4M |
Current changes in cash | 95.74%-7.48M | -298.42%-33.64M | 1,040.33%29.26M | 86.43%-8.27M | 105.00%5.16M | -191.06%-175.64M | 90.71%-8.44M | -101.09%-3.11M | -2,132.51%-60.9M | -28,841.78%-103.18M |
Effect of exchange rate changes | -121.74%-5K | -92.50%6K | --0 | 64.29%-5K | -185.71%-6K | 428.57%23K | 1,242.86%80K | ---50K | ---14K | --7K |
End cash Position | -22.84%25.29M | -22.84%25.29M | 43.22%58.93M | -33.04%29.67M | -63.95%37.94M | -84.27%32.78M | -84.27%32.78M | -86.25%41.15M | 237.00%44.31M | 562.80%105.23M |
Free cash flow | 24.09%-108.85M | 31.94%-23.7M | 23.19%-21.98M | 27.85%-31.79M | 12.55%-31.37M | -92.45%-143.38M | -0.11%-34.82M | -35.96%-28.62M | -250.27%-44.06M | -489.26%-35.87M |
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 | -- | -- | -- | -- |
No Data
No Data