(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 | 86.37%-1.46M | -184.77%-3.5M | 40.89%-10.72M | 71.50%-1.23M | 117.52%662K | -21.99%-7.65M | 33.72%-2.5M | |||
Net income from continuing operations | -72.45%-38.98M | 9.87%-9.94M | ---- | ---- | ---- | -3.45%-22.6M | -73.20%-11.03M | -117.48%-7.67M | 102.58%202K | 0.15%-4.11M |
Operating gains losses | 15.72%-2.13M | -136.36%-1.33M | ---- | ---- | ---- | -103.05%-2.53M | 1,110.63%3.64M | -556.49%-4.04M | -855.37%-2.93M | 228.16%801K |
Depreciation and amortization | 139.17%42.11M | 207.88%10.71M | ---- | ---- | ---- | 2,379.58%17.61M | 1,822.10%3.48M | 5,169.41%8.96M | 2,720.90%4.99M | -3.85%175K |
Deferred tax | -148.10%-521K | ---- | ---- | ---- | ---- | ---210K | ---- | ---- | ---- | ---- |
Other non cash items | 177.81%13.82M | 885.71%9.59M | ---- | ---- | ---- | 662.02%4.98M | 330.53%973K | 5,662.90%7.15M | -1,962.78%-3.35M | 70.73%210K |
Change In working capital | -86.67%-16.71M | -1,045.37%-12.25M | ---- | ---- | ---- | -3,723.08%-8.95M | 451.49%1.3M | -6,639.36%-6.34M | -1,462.92%-4.17M | -29.49%263K |
-Change in receivables | 77.76%-1.54M | 73.59%-2.41M | ---- | ---- | ---- | -1,791.93%-6.92M | -3,042.90%-9.12M | 1,953.25%1.58M | 8,300.00%504K | 637.50%118K |
-Change in inventory | 208.88%10.42M | 184.55%1.5M | ---- | ---- | ---- | ---9.57M | ---1.77M | ---593K | ---- | ---- |
-Change in payables and accrued expense | -127.58%-6.63M | -157.64%-9.26M | ---- | ---- | ---- | 14,929.63%24.02M | 21,518.67%16.06M | 3,854.39%6.42M | 610.99%1.4M | -59.38%145K |
-Change in other working capital | -15.06%-18.96M | 46.19%-2.08M | ---- | ---- | ---- | ---16.48M | ---3.87M | ---13.74M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 86.37%-1.46M | -184.77%-3.5M | -920.09%-5.43M | 145.04%3.45M | 260.54%4.02M | 40.89%-10.72M | 71.50%-1.23M | 117.52%662K | -21.99%-7.65M | 33.72%-2.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 1.25%-16.4M | 12.48%-4.15M | -451.73%-16.61M | -735.39%-4.75M | -4,031.25%-7.93M | -258.70%-2.27M | -2.78%-1.66M | |||
Net PPE purchase and sale | -15.52%-16.14M | -15.00%-4.17M | ---- | ---- | ---- | -401.15%-13.97M | -504.50%-3.63M | -2,191.18%-5.45M | -443.36%-3.56M | -2.93%-1.33M |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---- | ---2.48M | ---1.15M | ---2.57M | ---- | ---- |
Net other investing changes | -2.95%-349K | --0 | ---- | ---- | ---- | -0.59%-339K | --0 | --0 | --0 | -0.59%-339K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 1.25%-16.4M | 12.48%-4.15M | -11.72%-8.86M | 109.75%221K | -116.84%-3.61M | -451.73%-16.61M | -735.39%-4.75M | -4,031.25%-7.93M | -258.70%-2.27M | -2.78%-1.66M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 173.20%18.34M | 6,198.16%9.94M | -72.63%6.71M | 10.44%-163K | 2,683.91%4.5M | 1,534.08%2.57M | -100.75%-187K | |||
Net issuance payments of debt | 146.27%9.8M | 3,085.89%4.87M | ---- | ---- | ---- | 658.06%3.98M | 10.44%-163K | 2,683.91%4.5M | 8.38%-164K | -6.74%-190K |
Net common stock issuance | 360.31%12.59M | --6.39M | ---- | ---- | ---- | -89.17%2.73M | --0 | --0 | --2.73M | -99.99%3K |
Cash dividends paid | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net other financing activities | ---1.67M | ---186K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 173.20%18.34M | 6,198.16%9.94M | 143.95%10.97M | -149.08%-1.26M | -599.47%-1.31M | -72.63%6.71M | 10.44%-163K | 2,683.91%4.5M | 1,534.08%2.57M | -100.75%-187K |
Net cash flow | ||||||||||
Beginning cash position | -85.59%3.48M | -82.57%1.68M | ---- | ---- | ---- | 17.59%24.18M | -67.11%9.61M | -62.70%12.45M | -50.98%19.82M | 17.59%24.18M |
Current changes in cash | 102.32%479K | 137.32%2.29M | ---- | ---- | ---- | -709.85%-20.61M | -21.29%-6.14M | 33.06%-2.77M | -3.78%-7.35M | -122.14%-4.35M |
Effect of exchange rate changes | 24.05%-60K | -720.00%-62K | ---- | ---- | ---- | -133.47%-79K | -41.18%10K | -326.67%-64K | -230.00%-26K | -99.53%1K |
End cash Position | 12.03%3.9M | 12.03%3.9M | ---- | ---- | ---- | -85.59%3.48M | -85.59%3.48M | -67.11%9.61M | -62.70%12.45M | -50.98%19.82M |
Free cash flow | 28.71%-17.6M | -57.94%-7.67M | -263.16%-17.4M | 130.74%3.45M | 204.77%4.02M | -18.01%-24.69M | 1.10%-4.86M | -19.30%-4.79M | -61.85%-11.21M | 24.36%-3.84M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data