(Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -159.91%-3.17M | -31.78%24.96M | 84.67%13.21M | -51.05%5.85M | -93.62%605K | -33.77%5.29M | -36.79%36.58M | 160.39%7.15M | -42.24%11.95M | -64.86%9.49M |
Net income from continuing operations | 232.79%2.44M | -2.77%19.66M | 140.04%6.69M | 659.03%7.65M | -12.91%7.16M | -122.41%-1.84M | 120.86%20.22M | -80.22%2.79M | -66.36%1.01M | 244.79%8.22M |
Operating gains losses | ---- | 136.20%451K | ---- | ---- | ---- | ---- | -762.77%-1.25M | ---234K | --0 | ---- |
Depreciation and amortization | -11.26%4.04M | -7.32%17.16M | -7.39%4.07M | -7.23%4.17M | -8.23%4.36M | -6.45%4.56M | -11.27%18.52M | -9.08%4.4M | -12.94%4.5M | -12.42%4.75M |
Deferred tax | -44.88%936K | -92.80%433K | -24.17%2.24M | -816.87%-2.34M | 40.77%-1.17M | -63.90%1.7M | 149.21%6.01M | 270.18%2.95M | 105.97%326K | -995.56%-1.97M |
Other non cash items | -88.79%258K | 187.03%4.52M | -50.99%-1.92M | 137.88%1.61M | 440.26%2.52M | 1,792.65%2.3M | -229.49%-5.2M | 76.20%-1.27M | -418.24%-4.26M | 516.96%467K |
Change In working capital | -159.09%-19.83M | -21.67%-25.02M | 137.44%1.38M | -511.10%-7.48M | -142.29%-11.26M | 45.57%-7.66M | -446.24%-20.56M | 81.29%-3.67M | -86.81%1.82M | -131.52%-4.65M |
-Change in receivables | -42.14%-4.02M | 25.47%-10.08M | -382.19%-6.69M | 44.02%-1.19M | 109.21%629K | 10.97%-2.83M | -129.13%-13.52M | -216.36%-1.39M | -113.13%-2.12M | -128.13%-6.83M |
-Change in inventory | -185.27%-7.13M | -226.81%-14.86M | -498.31%-5.67M | 42.12%-2.36M | -591.93%-4.33M | -524.50%-2.5M | -409.11%-4.55M | -121.79%-948K | -157.84%-4.08M | -10.84%880K |
-Change in prepaid assets | 13.99%-3.4M | -104.12%-76K | -305.18%-2.42M | -19.56%5.25M | 142.71%1.05M | -142.75%-3.95M | 180.36%1.85M | 85.87%-598K | 566.70%6.53M | -219.79%-2.46M |
-Change in payables and accrued expense | -182.91%-6.49M | 742.26%14.07M | 1,554.18%14.95M | -5,577.08%-5.26M | -176.83%-3.45M | 236.23%7.83M | 82.09%-2.19M | 75.80%-1.03M | -95.02%96K | 165.18%4.49M |
-Change in other current assets | 405.78%1.75M | -161.76%-1.37M | 17.65%-518K | -95.31%168K | 82.96%-448K | 32.82%-571K | 72.55%-523K | 87.40%-629K | 687.91%3.59M | -14.45%-2.63M |
-Change in other current liabilities | 89.96%-549K | -176.76%-10.89M | 8,031.58%1.55M | -25.79%-3.33M | -367.67%-3.64M | -105.14%-5.47M | 77.64%-3.93M | 100.21%19K | -60.15%-2.64M | 1,091.23%1.36M |
-Change in other working capital | 106.13%10K | -178.99%-1.82M | -79.73%182K | -267.83%-767K | -296.89%-1.08M | -140.05%-163K | 129.13%2.31M | 135.01%898K | 118.35%457K | 178.34%546K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -159.91%-3.17M | -31.78%24.96M | 84.67%13.21M | -51.05%5.85M | -93.62%605K | -33.77%5.29M | -36.79%36.58M | 160.39%7.15M | -42.24%11.95M | -64.86%9.49M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -576.17%-2.04M | 62.28%-3.86M | 128.64%1.06M | 18.85%-2.56M | -20.67%-2.79M | 140.00%428K | -226.58%-10.22M | -120.98%-3.69M | -32.73%-3.15M | 29.46%-2.31M |
Capital expenditure reported | 3.87%-2.21M | 24.54%-10.22M | 57.45%-2.02M | 13.73%-2.7M | -10.78%-3.2M | 17.14%-2.3M | -13.96%-13.54M | -43.85%-4.75M | -44.20%-3.13M | 5.90%-2.89M |
Net intangibles purchase and sale | 792.31%90K | 90.88%-29K | 97.10%-2K | 114.56%15K | 57.35%-29K | 83.33%-13K | 36.14%-318K | 42.98%-69K | 1.90%-103K | 65.13%-68K |
Net business purchase and sale | ---- | -72.51%240K | --0 | --0 | ---- | ---- | --873K | --360K | --0 | ---- |
Net other investing changes | -97.08%80K | 122.71%6.15M | 302.75%3.08M | 54.76%130K | 51.52%200K | 53.82%2.74M | -86.50%2.76M | -96.36%765K | 186.60%84K | 1,300.00%132K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -576.17%-2.04M | 62.28%-3.86M | 128.64%1.06M | 18.85%-2.56M | -20.67%-2.79M | 140.00%428K | -230.21%-10.22M | -121.25%-3.69M | -32.73%-3.15M | 29.46%-2.31M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 538.15%6.06M | -4.08%-23.38M | -161.56%-12.57M | 75.57%-5.71M | -171.32%-3.71M | -119.54%-1.38M | 64.35%-22.46M | 30.08%-4.81M | 3.16%-23.37M | 91.79%-1.37M |
Net issuance payments of debt | 700.00%8M | 78.87%-15M | ---10M | 85.00%-3M | ---3M | 101.96%1M | -54.35%-71M | --0 | 9.09%-20M | --0 |
Net common stock issuance | 99.95%-1K | -107.54%-3.9M | 63.36%-1.59M | 94.97%-145K | 71.40%-246K | -103.21%-1.92M | 1,952.63%51.74M | -262.08%-4.35M | -1,734.39%-2.88M | -334.34%-860K |
Cash dividends paid | -0.65%-466K | -1.04%-1.85M | -0.43%-464K | 0.00%-463K | 0.00%-463K | -3.81%-463K | 85.26%-1.83M | -3.82%-462K | -4.04%-463K | -4.04%-463K |
Net other financing activities | -146,800.00%-1.47M | -91.31%-2.62M | ---517K | -8,304.00%-2.1M | --0 | 99.92%-1K | 22.48%-1.37M | --0 | 98.36%-25K | -238.46%-44K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 538.15%6.06M | -4.08%-23.38M | -161.56%-12.57M | 75.57%-5.71M | -171.32%-3.71M | -119.54%-1.38M | 64.35%-22.46M | 30.08%-4.81M | 3.16%-23.37M | 91.79%-1.37M |
Net cash flow | ||||||||||
Beginning cash position | -12.85%15.43M | 28.23%17.7M | -27.92%13.73M | -51.96%16.15M | -20.75%22.04M | 28.23%17.7M | 24.47%13.81M | 25.78%19.05M | 60.40%33.62M | 100.19%27.81M |
Current changes in cash | -80.23%857K | -158.38%-2.28M | 225.91%1.7M | 83.41%-2.42M | -201.34%-5.89M | -69.04%4.33M | 43.59%3.9M | -0.52%-1.35M | -150.64%-14.57M | -17.78%5.81M |
End cash Position | -26.10%16.29M | -12.85%15.43M | -12.85%15.43M | -27.92%13.73M | -51.96%16.15M | -20.75%22.04M | 28.23%17.7M | 28.23%17.7M | 25.78%19.05M | 60.40%33.62M |
Free cash flow | -280.44%-5.38M | -35.26%14.71M | 379.14%11.19M | -63.71%3.16M | -140.10%-2.62M | -41.99%2.98M | -50.05%22.72M | 115.29%2.34M | -52.67%8.72M | -72.48%6.53M |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
No Data