(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 | -6.33%-54.99M | 74.81%-4.8M | 0.34%-12.85M | -67.73%-19.83M | -120.74%-17.5M | -126.43%-51.71M | -311.61%-19.07M | -117.21%-12.9M | -41.45%-11.82M | -102.71%-7.93M |
Net income from continuing operations | -135.41%-140.78M | -11.61%-29.33M | -454.99%-72.72M | -78.65%-20.54M | -103.88%-18.18M | -83.39%-59.8M | -88.21%-26.28M | -38.80%-13.1M | -175.44%-11.5M | -77.30%-8.92M |
Operating gains losses | 2,365.18%59.68M | --60.15M | ---1.26M | --543K | --255K | 195.02%2.42M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 35.31%4.86M | -43.30%609K | 20.69%1.63M | 94.08%1.44M | 179.10%1.18M | 133.79%3.59M | 175.38%1.07M | 232.43%1.35M | 92.49%743K | 19.26%421K |
Deferred tax | 200.00%434K | -79.79%434K | ---- | ---- | ---- | ---434K | --2.15M | ---- | ---- | ---- |
Other non cash items | 344.71%6.85M | 2,379.71%5.13M | 1,797.62%797K | -42.28%677K | 106.72%246K | 977.62%1.54M | -92.27%207K | -55.32%42K | 145.29%1.17M | 405.13%119K |
Change In working capital | 85.00%-1.74M | 209.57%4.99M | 19.45%-965K | 16.53%-3.53M | -41.14%-2.23M | -1,478.44%-11.57M | -293.79%-4.56M | -6,947.06%-1.2M | -24.46%-4.23M | -573.05%-1.58M |
-Change in receivables | 99.38%-18K | 179.19%1.15M | 819.40%2.15M | 161.51%302K | -470.71%-3.62M | -283.04%-2.88M | -345.12%-1.46M | -131.18%-299K | -330.70%-491K | -570.37%-635K |
-Change in inventory | 32.59%-5.93M | 145.26%1.68M | -48.00%-3.32M | -94.36%-3.79M | 43.23%-495K | -655.07%-8.79M | -651.72%-3.72M | -477.38%-2.25M | -1,001.69%-1.95M | -746.60%-872K |
-Change in prepaid assets | 149.02%451K | 7,442.86%1.06M | 465.83%1.57M | -106.83%-4.15M | 148.24%1.97M | -68.19%-920K | -98.52%14K | -65.81%278K | 29.19%-2.01M | 50.95%794K |
-Change in payables and accrued expense | 456.60%4.09M | 4,972.73%558K | -217.07%-1.3M | 437.74%3.99M | 174.58%839K | 332.35%735K | -99.16%11K | 196.77%1.11M | 434.23%742K | -582.83%-1.13M |
-Change in other current liabilities | -217.19%-334K | -8.59%543K | -81.58%-69K | 121.36%113K | -456.98%-921K | 137.21%285K | 19,700.00%594K | 85.16%-38K | -18.34%-529K | 490.91%258K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -6.33%-54.99M | 74.81%-4.8M | 0.34%-12.85M | -67.73%-19.83M | -120.74%-17.5M | -126.43%-51.71M | -311.61%-19.07M | -117.21%-12.9M | -41.45%-11.82M | -102.71%-7.93M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -25.52%16.82M | -102.41%-536K | 91.88%-1.57M | -61.66%4.2M | 67.84%14.72M | 181.42%22.58M | 305.22%22.2M | -399.47%-19.35M | 135.19%10.95M | 202.78%8.77M |
Net PPE purchase and sale | 73.12%-873K | 478.45%2.83M | 9.63%-1.19M | 13.64%-798K | -562.79%-1.71M | -335.97%-3.25M | -171.64%-747K | -1,508.54%-1.32M | -220.83%-924K | -158.00%-258K |
Net intangibles purchase and sale | -24.48%-961K | -39.68%-528K | 75.69%-35K | -94.48%-282K | -10.48%-116K | -136.81%-772K | -334.48%-378K | -140.00%-144K | 8.81%-145K | -425.00%-105K |
Net business purchase and sale | 120.77%411K | --665K | -681.82%-344K | --0 | 113.20%90K | ---1.98M | --0 | ---44K | ---1.25M | ---682K |
Net investment purchase and sale | -36.18%18.24M | --0 | --0 | -60.23%5.28M | 32.01%12.96M | 207.20%28.58M | 299.37%23.32M | -370.21%-17.84M | 143.27%13.28M | 216.66%9.82M |
Net other investing changes | ---- | ---- | --0 | --0 | --3.5M | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -25.52%16.82M | -102.41%-536K | 91.88%-1.57M | -61.66%4.2M | 67.84%14.72M | 181.42%22.58M | 305.22%22.2M | -399.47%-19.35M | 135.19%10.95M | 202.78%8.77M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 20.73%37.21M | -19.26%-2.95M | -59.80%12.84M | 366.38%9.11M | 3,155.20%18.21M | -39.42%30.82M | -117.38%-2.48M | 3,530.50%31.94M | -95.15%1.95M | -104.70%-596K |
Net issuance payments of debt | 336.63%3.93M | -358.47%-10.61M | -8.68%-576K | -4.21%1.71M | 2,349.66%13.41M | -3,487.76%-1.66M | -94.95%-2.31M | 39.70%-530K | -24.61%1.78M | -142.28%-596K |
Net common stock issuance | -20.80%27.72M | --5.25M | -58.19%14.64M | ---- | ---- | -12.50%35M | --0 | 1,909.18%35M | ---- | ---- |
Proceeds from stock option exercised by employees | 5,106.90%9.06M | --3.04M | --0 | --0 | --6.02M | -98.67%174K | --0 | --0 | 64.15%174K | --0 |
Net other financing activities | -29.92%-3.5M | -293.83%-638K | ---1.22M | ---428K | ---1.22M | -19.05%-2.69M | ---162K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 20.73%37.21M | -19.26%-2.95M | -59.80%12.84M | 366.38%9.11M | 3,155.20%18.21M | -39.42%30.82M | -117.38%-2.48M | 3,530.50%31.94M | -95.15%1.95M | -104.70%-596K |
Net cash flow | ||||||||||
Beginning cash position | 126.05%3.02M | 337.82%10.35M | 347.26%11.93M | 1,064.90%18.45M | 126.05%3.02M | 29.83%1.34M | 45.12%2.36M | 30.98%2.67M | 24.53%1.58M | 29.83%1.34M |
Current changes in cash | -157.13%-962K | -1,364.02%-8.29M | -420.72%-1.58M | -701.38%-6.52M | 6,122.58%15.43M | 448.53%1.68M | 323.89%656K | 25.49%-304K | 41.70%1.08M | 2.06%248K |
End cash Position | -31.85%2.06M | -31.85%2.06M | 337.82%10.35M | 347.26%11.93M | 1,064.90%18.45M | 126.05%3.02M | 126.05%3.02M | 45.12%2.36M | 30.98%2.67M | 24.53%1.58M |
Free cash flow | -7.95%-60.6M | 70.70%-6.04M | 1.95%-14.08M | -62.59%-20.96M | -135.51%-19.53M | -134.81%-56.14M | -312.49%-20.6M | -136.21%-14.36M | -46.41%-12.89M | -105.68%-8.29M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data