(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 | -31.13%-123.02M | 1.30%-27.48M | -182.85%-29.75M | -33.70%-33.05M | -6.53%-32.75M | 29.23%-93.82M | -23.57%-27.84M | 63.46%-10.52M | 46.68%-24.72M | 11.92%-30.74M |
Net income from continuing operations | -5.67%-123.92M | -17.08%-45.26M | 13.44%-30.65M | -8.78%-23.02M | -13.35%-25M | 70.78%-117.27M | 75.24%-38.65M | 56.35%-35.41M | 51.49%-21.16M | 81.70%-22.05M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 126.89%379.41K | ---- | ---- | ---- | ---- |
Depreciation and amortization | 108.88%4.06M | 181.27%1.59M | 62.00%1.08M | 91.17%746.26K | 100.12%640.36K | 1.93%1.95M | 0.14%566.85K | 20.47%668.02K | -18.11%390.36K | 2.84%319.98K |
Other non cash items | 126.94%7.86M | 247.01%6.67M | -77.88%1.12M | -96.76%85.61K | -103.46%-10.74K | -53.38%3.46M | -109.87%-4.54M | 121.05%5.04M | 181.47%2.64M | 102.00%310.48K |
Change In working capital | -275.77%-43.25M | 61.26%-2.38M | -191.52%-14.82M | -90.78%-14.49M | 17.23%-11.55M | 78.46%-11.51M | 69.80%-6.15M | 5,066.37%16.19M | 52.76%-7.6M | 19.32%-13.96M |
-Change in receivables | 97.94%-349.51K | 1,031.10%4.95M | 71.81%-4.44M | -32.55%-971.92K | 22.29%120.27K | -1,823.31%-16.93M | -896.02%-531.15K | -948.34%-15.76M | 9.79%-733.24K | 1,120.73%98.35K |
-Change in inventory | -136.30%-39.29M | -11.82%-10.8M | 31.71%-2.58M | -4,436.50%-12.59M | -283.05%-13.32M | 76.11%-16.63M | 71.99%-9.66M | 56.23%-3.78M | 102.50%290.31K | 76.57%-3.48M |
-Change in prepaid assets | 90.79%-890.63K | -70.35%193.26K | -83.50%-5.87M | 287.39%5.53M | 82.02%-749.13K | -315.29%-9.67M | -90.29%651.78K | -160.57%-3.2M | 19.91%-2.95M | -9.27%-4.17M |
-Change in payables and accrued expense | -106.61%-2.23M | -17.11%3.34M | -104.57%-1.78M | -95.73%-6.32M | 141.66%2.54M | 184.61%33.68M | -50.23%4.03M | 2,074.99%38.97M | -829.36%-3.23M | -503.36%-6.09M |
-Change in other current assets | --0 | --0 | --0 | --0 | --0 | 8.17%-84.4K | --0 | ---50K | --21.26K | ---55.66K |
-Change in other current liabilities | 87.16%-305.03K | 111.06%125.13K | ---- | ---- | 47.44%-141.09K | -1,047.72%-2.38M | ---1.13M | ---- | ---- | ---268.45K |
-Change in other working capital | -136.00%-180K | ---- | ---- | ---- | ---- | 161.27%500K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -31.13%-123.02M | 1.30%-27.48M | -182.85%-29.75M | -33.70%-33.05M | -6.53%-32.75M | 29.23%-93.82M | -23.57%-27.84M | 63.46%-10.52M | 46.68%-24.72M | 11.92%-30.74M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 6.65%-18.69M | 59.33%-2.16M | 33.10%-6.05M | -145.67%-5.07M | -50.30%-5.4M | -120.06%-20.02M | -105.13%-5.31M | -1,631.73%-9.05M | -2.31%-2.06M | -184.31%-3.6M |
Capital expenditure reported | -6.80%-18.69M | 72.26%-2.16M | -49.50%-6.05M | -145.67%-5.07M | -50.30%-5.4M | -229.25%-17.5M | -415.63%-7.79M | -674.97%-4.05M | -2.31%-2.06M | -184.31%-3.6M |
Net PPE purchase and sale | --0 | ---- | ---- | ---- | ---- | --2.48M | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | ---5M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 6.65%-18.69M | 59.33%-2.16M | 33.10%-6.05M | -145.67%-5.07M | -50.30%-5.4M | -120.06%-20.02M | -105.13%-5.31M | -1,631.73%-9.05M | -2.31%-2.06M | -184.31%-3.6M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 582.66%78.28M | 116.26%26.62M | 3,368.43%12.29M | 10,564.92%21.39M | 6,986.94%17.99M | 268.21%11.47M | 111.20%12.31M | -100.36%-375.91K | -144.36%-204.38K | -1,936.82%-261.2K |
Net issuance payments of debt | 2,038.22%16.62M | 7,488.84%17.28M | 5.99%-219.86K | 32.32%-219.86K | -238.59%-219.86K | ---857.52K | ---233.87K | ---233.87K | ---324.85K | ---64.93K |
Net common stock issuance | 382.42%62.16M | -25.87%9.37M | --12.5M | 8,625.31%21.7M | --18.59M | --12.88M | --12.64M | --0 | --248.7K | --0 |
Proceeds from stock option exercised by employees | 11.48%-495.38K | 69.75%-28.17K | 105.90%8.38K | 28.51%-91.67K | -95.62%-383.92K | 87.36%-559.64K | 96.03%-93.11K | 92.95%-142.04K | -53.31%-128.23K | -1,480.18%-196.26K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 582.66%78.28M | 116.26%26.62M | 3,368.43%12.29M | 10,564.92%21.39M | 6,986.94%17.99M | 268.21%11.47M | 111.20%12.31M | -100.36%-375.91K | -144.36%-204.38K | -1,936.82%-261.2K |
Net cash flow | ||||||||||
Beginning cash position | -50.77%99.28M | -67.64%38.87M | -55.46%62.38M | -52.64%79.11M | -50.77%99.28M | -16.41%201.65M | -47.87%120.12M | -10.57%140.06M | -18.54%167.05M | -16.41%201.65M |
Current changes in cash | 38.04%-63.43M | 85.51%-3.02M | -17.91%-23.51M | 38.00%-16.73M | 41.72%-20.17M | -158.63%-102.37M | 27.57%-20.84M | -127.02%-19.94M | 44.31%-26.99M | 4.30%-34.6M |
End cash Position | -63.89%35.85M | -63.89%35.85M | -67.64%38.87M | -55.46%62.38M | -52.64%79.11M | -50.77%99.28M | -50.77%99.28M | -47.87%120.12M | -10.57%140.06M | -18.54%167.05M |
Free cash flow | -27.31%-141.71M | 16.81%-29.64M | -145.77%-35.8M | -42.32%-38.12M | -11.11%-38.15M | 19.27%-111.32M | -48.20%-35.63M | 50.29%-14.57M | 44.64%-26.78M | 5.06%-34.34M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data