(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 | 54.30%-47.02M | 146.35%7.47M | 17.71%-14.61M | 33.31%-13.74M | 46.00%-26.14M | -7.70%-102.89M | 44.31%-16.12M | 21.48%-17.75M | -2.93%-20.61M | -102.07%-48.41M |
Net income from continuing operations | 34.23%-62.26M | -3.56%-13.39M | 44.17%-12.19M | 24.22%-19.84M | 50.07%-16.83M | 22.87%-94.66M | 74.54%-12.93M | 16.06%-21.83M | 4.83%-26.19M | -83.12%-33.71M |
Operating gains losses | 1,148.84%3.16M | 114.29%2K | 1,283.70%3.14M | ---- | ---- | -142.88%-301K | -101.77%-14K | 380.25%227K | -6,260.00%-616K | 610.00%102K |
Depreciation and amortization | 3.88%13.16M | -6.97%3.26M | 9.31%3.36M | 9.83%3.36M | 4.91%3.18M | 574.19%12.67M | 289.66%3.5M | 850.77%3.07M | 856.88%3.06M | 799.70%3.03M |
Deferred tax | 12.29%-1.25M | ---- | ---- | ---- | ---- | ---1.42M | ---- | ---- | ---- | ---- |
Other non cash items | -182.46%-3M | 68.28%-1.6M | -212.81%-361K | -104.17%-222K | -126.72%-811K | 277.94%3.63M | -2,257.26%-5.05M | 36.17%320K | 2,109.54%5.33M | 1,109.16%3.04M |
Change In working capital | 82.09%-6.29M | 692.72%17.83M | -328.23%-10.71M | 108.20%445K | 42.77%-13.86M | -396.52%-35.15M | -117.58%-3.01M | -206.12%-2.5M | -226.66%-5.43M | -177.44%-24.22M |
-Change in receivables | 37.44%-8.37M | 304.38%6.77M | -793.36%-15.74M | 126.76%635K | 99.49%-30K | -114.43%-13.37M | -837.64%-3.31M | -39.18%-1.76M | 29.31%-2.37M | -187.30%-5.93M |
-Change in inventory | -98.31%-14.8M | 74.55%-1.4M | -30.09%-2.15M | -4,922.30%-7.43M | -2,331.21%-3.82M | -0.63%-7.47M | -142.08%-5.51M | -31.56%-1.66M | 63.37%-148K | 95.49%-157K |
-Change in prepaid assets | 182.48%3.21M | 280.34%2.04M | 118.67%343K | 337.78%2.05M | -2,012.07%-1.23M | -218.15%-3.89M | -130.71%-1.13M | -38.33%-1.84M | -190.18%-863K | -286.67%-58K |
-Change in payables and accrued expense | 146.21%6.44M | 701.88%6.39M | 90.79%4.02M | 186.42%2.97M | 39.85%-6.94M | -162.46%-13.93M | -106.78%-1.06M | -33.27%2.11M | -170.47%-3.43M | -721.79%-11.54M |
-Change in other current liabilities | 113.24%818K | 199.33%893K | --684K | --3.27M | 23.75%-4.03M | ---6.18M | ---899K | --0 | --0 | ---5.28M |
-Change in other working capital | -33.70%6.42M | -64.72%3.14M | 230.60%2.14M | -174.95%-1.04M | 273.71%2.18M | 12,671.43%9.68M | 2,265.21%8.9M | 634.71%647K | -37.40%1.39M | 28.85%-1.26M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 54.30%-47.02M | 146.35%7.47M | 17.71%-14.61M | 33.31%-13.74M | 46.00%-26.14M | -7.70%-102.89M | 44.31%-16.12M | 21.48%-17.75M | -2.93%-20.61M | -102.07%-48.41M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -117.42%-6M | 62.17%14.87M | 118.44%14.66M | -28.78%8.45M | -754.84%-43.98M | -64.82%34.46M | -74.95%9.17M | -63.74%6.71M | -28.32%11.87M | -74.46%6.72M |
Capital expenditure reported | -331.87%-2.26M | 0.00%-132K | -96.02%-345K | -567.24%-1.55M | -1,587.50%-238K | 51.71%-524K | -0.76%-132K | 42.67%-176K | -6.42%-232K | 103.73%16K |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | -110.69%-3.74M | 61.29%15M | 117.86%15M | -17.36%10M | -752.85%-43.74M | -42.25%34.99M | 635.71%9.3M | -63.40%6.89M | -27.86%12.1M | -74.93%6.7M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -117.42%-6M | 62.17%14.87M | 118.44%14.66M | -28.78%8.45M | -754.84%-43.98M | -64.82%34.46M | -74.95%9.17M | -63.74%6.71M | -28.32%11.87M | -74.46%6.72M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -101.27%-1.61M | -102.51%-1.23M | 61.50%-72K | 79.35%556K | -101.10%-863K | 367.84%127.47M | 39,224.80%49.16M | -18,800.00%-187K | -32.61%310K | 193.29%78.19M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | --102.72M | --48.92M | --0 | --0 | --53.8M |
Net common stock issuance | -103.42%-1.01M | -133.33%-49K | -157.14%-72K | -733.33%-25K | -102.92%-863K | 11.58%29.53M | 87.57%-21K | ---28K | ---3K | 11.07%29.58M |
Proceeds from stock option exercised by employees | -30.50%581K | --0 | --0 | ---- | ---- | 0.12%836K | 8.16%318K | --0 | -0.78%510K | -69.23%8K |
Net other financing activities | 78.89%-1.19M | ---- | ---- | ---- | ---- | -10,294.44%-5.61M | ---60K | ---159K | ---197K | ---5.2M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -101.27%-1.61M | -102.51%-1.23M | 61.50%-72K | 79.35%556K | -101.10%-863K | 367.84%127.47M | 39,224.80%49.16M | -18,800.00%-187K | -32.61%310K | 193.29%78.19M |
Net cash flow | ||||||||||
Beginning cash position | 87.77%126.31M | -39.88%50.57M | -46.93%50.6M | -46.68%55.33M | 87.77%126.31M | 78.92%67.27M | 41.38%84.11M | 49.91%95.34M | 55.80%103.77M | 78.92%67.27M |
Current changes in cash | -192.54%-54.64M | -49.99%21.11M | 99.76%-27K | 43.83%-4.74M | -294.47%-70.98M | 98.96%59.04M | 442.41%42.21M | -173.62%-11.23M | -180.47%-8.43M | 25.84%36.5M |
Effect of exchange rate changes | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- | --0 | ---1K |
End cash Position | -43.26%71.67M | -43.26%71.67M | -39.88%50.57M | -46.93%50.6M | -46.68%55.33M | 87.77%126.31M | 87.77%126.31M | 41.38%84.11M | 49.91%95.34M | 55.80%103.77M |
Free cash flow | 52.34%-49.29M | 145.16%7.34M | 16.59%-14.96M | 26.57%-15.29M | 45.51%-26.38M | -7.03%-103.42M | 44.11%-16.25M | 21.76%-17.93M | -2.89%-20.83M | -98.52%-48.41M |
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 | -- | -- | -- | -- |
No Data
No Data