(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 | 43.78%-13.64M | 45.04%-66.47M | 59.24%-8.14M | 26.96%-13.86M | 29.79%-20.21M | 54.40%-24.26M | -5,245.80%-120.94M | -18,961.11%-19.97M | -12,309.92%-18.98M | -20,711.43%-28.79M |
Net income from continuing operations | 49.95%-16.51M | 52.30%-237.7M | 14.40%-41.04M | 72.09%-132.64M | -632.73%-31.03M | -273.08%-32.99M | -7,609.73%-498.33M | -505.78%-47.94M | -6,387.13%-475.28M | 296.64%5.82M |
Operating gains losses | -63.08%93.94K | 659.08%5.09M | 494.94%4.77M | --0 | --63.31K | --254.47K | ---910.7K | ---1.21M | --137.04K | ---- |
Depreciation and amortization | -54.51%2.72M | 19.41%26.8M | -63.21%3.04M | 897.95%10.62M | -12.60%7.15M | -18.25%5.99M | --22.44M | --8.26M | ---1.33M | --8.18M |
Deferred tax | -4.02%-806.83K | -478.25%-32.33M | -156.06%-4.55M | -3,629.84%-25.8M | 89.16%-1.2M | 77.23%-775.62K | ---5.59M | --8.12M | --730.91K | ---11.04M |
Other non cash items | -57.60%992.4K | 104.85%9.51M | 152.46%3.21M | 106.78%2.48M | 102.98%1.48M | 102.26%2.34M | ---195.95M | ---6.12M | ---36.59M | -1,760.22%-49.64M |
Change In working capital | 41.94%-1.78M | 152.72%22.89M | 846.66%25.55M | -60.93%1.32M | 79.53%-908.83K | 92.11%-3.07M | -592.60%-43.42M | -142.67%-3.42M | 808.37%3.38M | -4,080.46%-4.44M |
-Change in receivables | -85.02%277.08K | 189.33%3.88M | 195.98%1.99M | -211.15%-1.18M | --1.22M | --1.85M | ---4.34M | ---2.08M | --1.06M | ---- |
-Change in inventory | 218.39%1.74M | 1,135.76%14.17M | 1,375.55%6.82M | -111.87%-1.42M | --10.25M | ---1.47M | ---1.37M | ---534.36K | --11.95M | ---- |
-Change in prepaid assets | -270.94%-1.7M | 404.90%4.27M | -41.92%2.25M | 177.23%1.39M | ---352.79K | --991.79K | ---1.4M | --3.87M | ---1.8M | ---- |
-Change in payables and accrued expense | 47.66%-2.23M | 102.09%709.99K | 467.40%14.56M | 140.53%2.5M | ---12.09M | ---4.26M | ---33.91M | ---3.96M | ---6.18M | ---- |
-Change in other current assets | 435.36%145.83K | 87.08%-87.27K | ---- | ---- | ---- | ---43.49K | ---675.64K | ---- | ---- | ---- |
-Change in other working capital | 84.63%-20.57K | 96.43%-61.32K | 157.74%24.55K | 101.57%26K | --22K | ---133.88K | ---1.72M | ---42.52K | ---1.66M | ---- |
Cash from discontinued investing activities | 0 | 27.66%-5.38M | -47.69%-2.81M | -1.58M | -7.43M | -1.9M | ||||
Operating cash flow | 47.22%-13.64M | 44.03%-71.85M | 49.94%-10.95M | 32.96%-16.43M | 35.28%-18.63M | 51.43%-25.84M | -5,561.97%-128.37M | -20,757.70%-21.88M | -15,867.09%-24.5M | -20,711.43%-28.79M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -153.76%-2.42M | 93.18%-3.64M | 65.37%-6.81M | 93.63%-542.42K | -122.20%-781.69K | 115.67%4.49M | -53.32M | -19.66M | -8.51M | 2,621.81%3.52M |
Net PPE purchase and sale | -98.19%84.15K | 64.50%-3.32M | 41.52%-6.84M | 95.24%-342.42K | -107.76%-781.69K | 972.60%4.64M | ---9.36M | ---11.7M | ---7.2M | --10.07M |
Net business purchase and sale | ---- | 82.71%-8.43M | 82.20%-8.43M | ---- | ---- | ---- | ---48.76M | ---47.35M | ---- | ---- |
Net investment purchase and sale | -1,566.67%-2.5M | 99.31%-45.95K | 105.38%304.05K | -100.00%-200K | --0 | ---150K | ---6.65M | ---5.65M | ---100K | ---900K |
Net other investing changes | ---- | -28.69%8.16M | ---- | ---- | ---- | ---- | --11.44M | --45.05M | --187.95K | -3,945.60%-5.65M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -153.76%-2.42M | 93.82%-3.32M | 67.63%-6.49M | 93.63%-542.42K | -122.20%-781.69K | 115.67%4.49M | ---53.72M | ---20.06M | ---8.51M | 2,621.81%3.52M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -16.54%-1.53M | 97.33%-6.02M | 143.35%1.39M | 9.18%-5.99M | 92.37%-108.73K | 99.39%-1.31M | -225.63M | -3.21M | -6.6M | -1.42M |
Net issuance payments of debt | -23.35%-1.15M | 16.62%-4.49M | 469.61%3.53M | -243.98%-7.37M | 148.56%274.6K | 45.99%-930.4K | ---5.39M | ---955.68K | ---2.14M | ---565.46K |
Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | ---219.23M | ---2.09M | ---4.45M | --0 |
Proceeds from stock option exercised by employees | ---- | --0 | --0 | --0 | ---- | ---- | --12.97K | --0 | --0 | ---- |
Net other financing activities | 0.00%-383.33K | -48.23%-1.53M | -1,219.40%-2.14M | --1.38M | ---383.33K | ---383.33K | ---1.03M | ---162.4K | --0 | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -16.54%-1.53M | 97.33%-6.02M | 143.35%1.39M | 9.18%-5.99M | 92.37%-108.73K | 99.39%-1.31M | ---225.63M | ---3.21M | ---6.6M | ---1.42M |
Net cash flow | ||||||||||
Beginning cash position | -46.43%93.7M | -69.98%174.89M | -50.12%109.75M | -48.89%132.71M | -46.83%152.23M | -69.98%174.89M | 0.41%582.62M | -62.23%220.03M | --259.64M | --286.33M |
Current changes in cash | 22.39%-17.59M | 80.09%-81.19M | 64.44%-16.05M | 42.04%-22.96M | 26.86%-19.52M | 92.35%-22.66M | -17,447.90%-407.73M | -42,726.14%-45.14M | ---39.61M | ---26.69M |
End cash Position | -50.00%76.11M | -46.43%93.7M | -46.43%93.7M | -50.12%109.75M | -48.89%132.71M | -46.83%152.23M | -69.98%174.89M | -69.98%174.89M | -62.23%220.03M | --259.64M |
Free cash flow | 48.51%-13.88M | 45.42%-75.17M | 48.73%-11.54M | 47.28%-16.85M | 32.89%-19.82M | 49.82%-26.97M | -5,960.19%-137.73M | -21,355.98%-22.51M | -20,658.76%-31.95M | -21,246.04%-29.53M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data