(Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -109.77%-38.44M | -4.46%-78.49M | -197.56%-25M | -17.67%-17.29M | 34.62%-17.87M | 25.83%-18.32M | -2.48%-75.13M | 43.00%-8.4M | 37.40%-14.69M | -65.62%-27.34M |
Net income from continuing operations | -11.41%-48.5M | -23.36%-186.64M | -41.10%-49.08M | -15.93%-42.65M | -38.48%-51.38M | -2.14%-43.53M | -5.78%-151.29M | 10.57%-34.78M | 14.50%-36.79M | 2.89%-37.1M |
Operating gains losses | 16.20%832K | 42.95%3.71M | 75.32%1.5M | 48.07%807K | -4.72%686K | 51.05%716K | -72.43%2.59M | -15.09%855K | -92.93%545K | 125.00%720K |
Depreciation and amortization | 51.05%18.92M | 35.86%59.68M | 39.25%16.96M | 34.82%15.65M | 41.77%14.54M | 26.78%12.52M | 45.58%43.93M | 28.80%12.18M | 38.69%11.61M | 37.27%10.26M |
Other non cash items | 110.80%2.71M | 26.79%4.09M | -118.10%-214K | 44.90%1.73M | 113.48%1.28M | 423.17%1.29M | -29.72%3.23M | -44.74%1.18M | 241.54%1.2M | -74.49%601K |
Change In working capital | -314.99%-32.71M | -126.35%-54.18M | -2,630.00%-19.11M | -192.53%-15.35M | 11.75%-11.84M | -72.19%-7.88M | 4.47%-23.94M | 87.23%-700K | 41.40%-5.25M | -519.16%-13.41M |
-Change in receivables | -588.38%-17.06M | 32.06%-12.8M | 9.68%-7.86M | 36.08%-5.04M | 165.56%2.58M | -248.03%-2.48M | -85.70%-18.83M | 0.29%-8.7M | -4,950.00%-7.88M | -723.65%-3.93M |
-Change in inventory | -128.50%-19.51M | -120.06%-45.56M | -1,553.58%-9.48M | -299.35%-14.04M | -81.02%-13.51M | 6.71%-8.54M | 25.38%-20.7M | 85.42%-573K | 59.22%-3.52M | -332.77%-7.46M |
-Change in prepaid assets | 135.17%812K | -2,110.51%-11.1M | -962.85%-4.6M | 149.28%2.77M | -1,022.12%-6.96M | -24.95%-2.31M | -56.12%552K | 114.98%533K | -66.30%1.11M | 410.14%755K |
-Change in payables and accrued expense | -17.32%4.23M | 2.94%23.99M | -51.25%5.72M | -52.63%3.59M | 558.11%9.57M | -16.06%5.12M | 165.42%23.3M | 32.91%11.72M | 300.69%7.58M | -51.05%-2.09M |
-Change in other current assets | -452.50%-141K | -396.33%-541K | -166.89%-489K | 98.81%-7K | 36.57%-85K | 133.61%40K | -1,090.91%-109K | 1,360.34%731K | -672.37%-587K | -192.41%-134K |
-Change in other current liabilities | 46.67%-849K | -69.83%-9.96M | 29.87%-2.29M | -167.20%-2.7M | -3,618.68%-3.38M | -6.20%-1.59M | -253.47%-5.87M | -448.32%-3.27M | -128.58%-1.01M | -119.70%-91K |
-Change in other working capital | -109.77%-184K | 178.64%1.79M | 90.15%-113K | 107.08%67K | 90.48%-44K | 584.73%1.88M | -119.23%-2.28M | -144.79%-1.15M | 70.03%-946K | ---462K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -109.77%-38.44M | -4.46%-78.49M | -197.56%-25M | -17.67%-17.29M | 34.62%-17.87M | 25.83%-18.32M | -2.48%-75.13M | 43.00%-8.4M | 37.40%-14.69M | -65.62%-27.34M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -99.92%-33.62M | -143.61%-141.98M | -90.18%-28.21M | -36.82%-21.38M | -424.38%-75.56M | -25.43%-16.82M | 63.06%-58.28M | 25.81%-14.84M | -20.98%-15.63M | 85.42%-14.41M |
Net PPE purchase and sale | -92.36%-31.31M | -62.80%-80.51M | -90.93%-25.72M | -100.85%-19.37M | -46.31%-19.14M | -22.79%-16.28M | 27.85%-49.45M | 31.27%-13.47M | 25.33%-9.65M | 37.19%-13.08M |
Net intangibles purchase and sale | -328.62%-2.31M | 26.74%-6.47M | -82.72%-2.5M | 66.42%-2.01M | -7.15%-1.42M | -258.67%-538K | ---8.83M | ---1.37M | ---5.98M | ---1.33M |
Net business purchase and sale | ---- | ---55M | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- |
Net investment purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -99.92%-33.62M | -143.61%-141.98M | -90.18%-28.21M | -36.82%-21.38M | -424.38%-75.56M | -25.43%-16.82M | 63.06%-58.28M | 25.81%-14.84M | -20.98%-15.63M | 85.42%-14.41M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -106.51%-4.37M | 1,042.95%356.92M | 14,862.59%151.57M | 104.88%60.33M | 4,145.33%77.91M | 2,388.32%67.11M | -89.99%31.23M | 308.01%1.01M | -83.97%29.44M | 4.04%-1.93M |
Net issuance payments of debt | --0 | 327.59%149.66M | --5M | 48.57%52M | --21.66M | --71M | -87.10%35M | --0 | -87.02%35M | --0 |
Net common stock issuance | -324.68%-4.7M | 7,075.24%212.12M | 4,857.94%144.69M | --9.92M | --58.62M | ---1.11M | -103.01%-3.04M | 49.00%-3.04M | --0 | ---- |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | 82.19%-783K | ---- | ---- | ---- | ---- | -58.11%-4.4M | 45.74%-1.08M |
Net other financing activities | 111.75%327K | -564.30%-4.86M | -261.60%-452K | 30.20%-809K | 3.80%-811K | -299.43%-2.78M | 98.78%-731K | 93.62%-125K | ---1.16M | ---843K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -106.51%-4.37M | 1,042.95%356.92M | 14,862.59%151.57M | 104.88%60.33M | 4,145.33%77.91M | 2,388.32%67.11M | -89.99%31.23M | 308.01%1.01M | -83.97%29.44M | 4.04%-1.93M |
Net cash flow | ||||||||||
Beginning cash position | 160.90%220.97M | -54.77%84.7M | 15.47%122.53M | -6.00%101.02M | -23.13%116.7M | -54.77%84.7M | 73.76%187.25M | -52.60%106.11M | 40.34%107.47M | -20.57%151.81M |
Current changes in cash | -339.06%-76.43M | 233.54%136.46M | 542.54%98.35M | 2,580.76%21.66M | 64.46%-15.52M | 190.27%31.97M | -226.33%-102.19M | 36.91%-22.23M | -100.59%-873K | 62.79%-43.67M |
Effect of exchange rate changes | -1,534.38%-459K | 49.45%-185K | -88.88%90K | 68.87%-151K | 76.68%-156K | 252.38%32K | 73.93%-366K | 157.99%809K | -3,630.77%-485K | -123.81%-669K |
End cash Position | 23.47%144.09M | 160.90%220.97M | 160.90%220.97M | 15.47%122.53M | -6.00%101.02M | -23.13%116.7M | -54.77%84.7M | -54.77%84.7M | -52.60%106.11M | 40.34%107.47M |
Free cash flow | -105.05%-72.06M | -24.02%-165.46M | -129.01%-53.22M | -27.55%-38.67M | 7.93%-38.44M | 7.80%-35.14M | 5.95%-133.41M | 32.33%-23.24M | 16.67%-30.32M | -11.83%-41.75M |
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