(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | (Q2)Jun 30, 2018 | (Q1)Mar 31, 2018 | (FY)Dec 31, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 80.78%-5.52M | -268.39%-28.74M | -5.78%-7.8M | -430.42%-7.38M | 117.67%2.23M | -3,259.50%-12.63M | ||||
Net income from continuing operations | 31.34%-38.86M | -62.71%-56.6M | 2.65%-34.79M | 50.37%-35.73M | -482.56%-72M | ---- | ---- | ---- | ---- | -3,050.51%-12.36M |
Operating gains losses | -62.79%5.73M | 252.37%15.41M | ---10.11M | ---- | -150.97%-499K | ---- | ---- | ---- | ---- | --979K |
Depreciation and amortization | -23.58%2.34M | -52.11%3.06M | 5.22%6.39M | -6.26%6.08M | 38.56%6.48M | ---- | ---- | ---- | ---- | --4.68M |
Deferred tax | -108.09%-55K | 167.80%680K | -2.56%-1M | -162.21%-978K | 67.77%1.57M | ---- | ---- | ---- | ---- | --937K |
Other non cash items | 175.35%18.67M | 141.50%6.78M | 15.56%2.81M | 253.57%2.43M | 3.93%687K | ---- | ---- | ---- | ---- | 822.50%661K |
Change In working capital | 121.76%3.29M | -645.25%-15.11M | -38.09%2.77M | -82.67%4.48M | 216.36%25.83M | ---- | ---- | ---- | ---- | -23,853.83%-22.2M |
-Change in receivables | 115.50%433K | -279.04%-2.79M | 229.57%1.56M | -102.71%-1.2M | 223.04%44.5M | ---- | ---- | ---- | ---- | ---36.17M |
-Change in inventory | 137.33%1.98M | -341.14%-5.31M | -10.92%2.2M | -73.20%2.47M | 312.12%9.23M | ---- | ---- | ---- | ---- | ---4.35M |
-Change in prepaid assets | 149.00%6.34M | -68.59%-12.94M | 42.13%-7.68M | -96.19%-13.27M | 44.29%-6.76M | ---- | ---- | ---- | ---- | -13,874.26%-12.14M |
-Change in payables and accrued expense | -216.25%-7.46M | -37.74%6.42M | -39.08%10.31M | 183.19%16.93M | -161.22%-20.35M | ---- | ---- | ---- | ---- | 18,328.35%33.23M |
-Change in other current assets | 124.11%433K | 55.54%-1.8M | -369.51%-4.04M | --1.5M | --0 | ---- | ---- | ---- | ---- | --0 |
-Change in other current liabilities | -251.77%-557K | 864.58%367K | 96.52%-48K | -1,266.34%-1.38M | -127.60%-101K | ---- | ---- | ---- | ---- | --366K |
-Change in other working capital | 123.21%2.12M | 103.87%948K | 181.87%465K | 17.56%-568K | 78.03%-689K | ---- | ---- | ---- | ---- | ---3.14M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 80.78%-5.52M | -256.60%-28.74M | -9.30%-8.06M | -385.66%-7.37M | 120.43%2.58M | ---3.39M | 978.23%4.42M | --864K | --688K | -3,259.50%-12.63M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -237.78%-3.37M | -125.21%-998K | 638.64%3.96M | 82.75%-735K | 47.52%-4.26M | 236K | -1.94M | -2.29M | -262K | 86.42%-8.12M |
Net PPE purchase and sale | 8.07%-718K | -984.72%-781K | 38.46%-72K | 24.52%-117K | 81.59%-155K | --1K | ---8K | ---34K | ---114K | ---842K |
Net intangibles purchase and sale | --0 | --0 | 96.81%-141K | 20.77%-4.42M | 27.11%-5.58M | --235K | ---1.94M | ---2.26M | ---1.62M | ---7.65M |
Net business purchase and sale | -1,023.14%-1.12M | -97.10%121K | 9.82%4.17M | --3.8M | --0 | ---- | ---- | ---- | ---- | --0 |
Net investment purchase and sale | ---1.44M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | 70.41%-100K | ---338K | ---- | ---- | 295.96%1.47M | --0 | --0 | --0 | --1.47M | 100.62%371K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -237.78%-3.37M | -125.21%-998K | 638.64%3.96M | 82.75%-735K | 47.52%-4.26M | --236K | -1,150.85%-1.94M | ---2.29M | ---262K | 86.42%-8.12M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -56.52%14.9M | 2,629.08%34.27M | -111.68%-1.36M | 200.53%11.6M | -136.22%-11.54M | -446K | -1,469.86%-1.02M | 953K | -11.03M | -47.46%31.86M |
Net issuance payments of debt | -56.48%14.76M | 2,603.10%33.92M | -212.73%-1.36M | 181.77%1.2M | -129.00%-1.47M | ---446K | ---1.02M | --953K | ---960K | --5.07M |
Net common stock issuance | ---- | ---- | ---- | 203.27%10.4M | -16,341.94%-10.07M | --0 | --0 | --0 | ---10.07M | -99.90%62K |
Net preferred stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | --9M |
Proceeds from stock option exercised by employees | --0 | --55K | --0 | --0 | ---- | ---- | ---- | ---- | ---- | 7,900.00%8K |
Net other financing activities | -53.54%138K | --297K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 5,356.06%17.72M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -56.52%14.9M | 2,629.08%34.27M | -111.68%-1.36M | 200.53%11.6M | -136.22%-11.54M | ---446K | -1,469.86%-1.02M | --953K | ---11.03M | -47.46%31.86M |
Net cash flow | ||||||||||
Beginning cash position | 157.22%7.93M | -62.92%3.08M | 179.26%8.31M | -81.99%2.98M | 246.82%16.52M | --1.33M | 103.70%1.31M | --3.03M | --13.06M | --4.76M |
Current changes in cash | 32.50%6.01M | 183.10%4.53M | -256.17%-5.46M | 126.42%3.49M | -219.01%-13.22M | ---3.6M | 697.95%1.46M | ---474K | ---10.6M | 2,304.91%11.11M |
Effect of exchange rate changes | -934.08%-2.59M | 36.40%311K | -87.61%228K | 667.90%1.84M | -150.00%-324K | --1.79M | ---1.44M | ---1.25M | --570K | --648K |
End cash Position | 79.16%11.34M | 105.39%6.33M | -48.75%3.08M | 211.34%6.01M | -85.16%1.93M | --1.93M | 235.46%1.33M | --1.31M | --3.03M | 2,716.48%13.01M |
Free cash flow | 78.86%-6.24M | -256.85%-29.52M | 30.53%-8.27M | -278.12%-11.91M | 85.09%-3.15M | ---3.16M | 592.05%2.48M | ---1.43M | ---1.04M | -5,517.52%-21.12M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes |
No Data
No Data