(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 | -23.13%-137.81M | 44.45%-28.72M | 68.57%-12.54M | 17.69%-42.66M | -270.94%-53.88M | -1,084.45%-111.92M | -684.25%-51.7M | -304.51%-39.91M | -1,820.41%-51.83M | 189.77%31.52M |
Net income from continuing operations | -92.45%-373.46M | -371.12%-148.43M | 29.16%-46.97M | 15.33%-83.86M | -3,460.61%-94.2M | -324.56%-194.06M | -192.04%-31.51M | -442.69%-66.3M | -600.03%-99.05M | -78.49%2.8M |
Depreciation and amortization | 14.92%56.28M | 14.41%18.29M | 19.01%13.57M | 12.54%12.36M | 13.75%12.06M | 49.19%48.97M | 136.89%15.98M | -1.51%11.4M | 14.17%10.98M | 117.16%10.61M |
Deferred tax | --0 | --0 | --0 | ---- | ---- | -200.00%-3.47M | -99.61%10K | -528.47%-1.26M | ---- | ---- |
Other non cash items | 6.36%9.67M | -8.44%2.21M | 11.54%2.66M | 10.94%2.41M | 12.74%2.38M | -87.72%9.09M | -17.96%2.42M | -94.00%2.38M | -92.88%2.18M | 185.79%2.11M |
Change In working capital | 208.43%37.66M | 110.76%5.45M | 277.44%5.49M | -17.22%15.57M | 5,647.94%11.15M | 86.22%-34.73M | 7.54%-50.63M | 95.65%-3.09M | 127.27%18.81M | 100.34%194K |
-Change in receivables | -79.83%17.72M | -100.20%-20K | -98.68%368K | -58.70%8.73M | -70.19%8.64M | 187.77%87.86M | 169.42%9.78M | 156.00%27.95M | 179.18%21.14M | 408.06%28.99M |
-Change in inventory | 293.86%37.33M | -18.63%20.88M | -9.52%5.19M | 305.82%13.34M | 95.30%-2.08M | 62.64%-19.26M | 245.41%25.66M | 176.75%5.74M | 44.43%-6.48M | -199.34%-44.18M |
-Change in prepaid assets | -45.45%11.06M | -94.35%1.55M | -390.35%-5.69M | 146.61%3.55M | 620.58%11.66M | 152.02%20.28M | 303.19%27.43M | 56.50%-1.16M | 65.56%-7.61M | 322.56%1.62M |
-Change in payables and accrued expense | -64.19%-19.05M | 9.91%-12.32M | 123.72%7.37M | -163.45%-9.45M | -125.51%-4.66M | -120.72%-11.61M | -202.26%-13.68M | -199.72%-31.08M | -39.36%14.89M | 239.54%18.25M |
-Change in other current assets | 90.51%-476K | 1.13%-3.07M | 102.44%20K | 86.06%1.46M | 159.49%1.12M | -25.19%-5.01M | -2,214.93%-3.1M | 74.40%-818K | -68.61%782K | 40.76%-1.88M |
-Change in other current liabilities | 53.27%-7.53M | 64.04%-1.12M | 37.07%-1.92M | 63.67%-1.77M | 46.44%-2.72M | 29.06%-16.11M | 59.36%-3.11M | 50.27%-3.05M | 45.55%-4.87M | -18,225.00%-5.08M |
-Change in other working capital | 98.46%-1.4M | 99.51%-461K | 122.90%155K | -130.20%-286K | -132.95%-812K | -0.26%-90.88M | -519.19%-93.62M | 97.94%-677K | 103.56%947K | 115.41%2.46M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -23.13%-137.81M | 44.45%-28.72M | 68.57%-12.54M | 17.69%-42.66M | -270.94%-53.88M | -1,084.45%-111.92M | -684.25%-51.7M | -304.51%-39.91M | -1,820.41%-51.83M | 189.77%31.52M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 68.59%-19.8M | 81.81%-1.83M | 79.98%-3.66M | 70.96%-5.99M | 40.82%-8.32M | 45.53%-63.03M | 73.15%-10.09M | 5.19%-18.27M | 23.77%-20.63M | 55.86%-14.06M |
Capital expenditure reported | 17.28%-10.63M | 84.92%-465K | 65.85%-2M | -42.76%-3.75M | -246.58%-4.41M | -87.07%-12.85M | 7.83%-3.08M | -400.26%-5.87M | -162.34%-2.63M | 5.70%-1.27M |
Net PPE purchase and sale | 81.73%-9.17M | 80.45%-1.37M | 86.67%-1.65M | 87.55%-2.24M | 69.44%-3.91M | 53.90%-50.18M | 79.53%-7M | 31.47%-12.4M | 30.92%-18M | 58.08%-12.78M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 68.59%-19.8M | 81.81%-1.83M | 79.98%-3.66M | 70.96%-5.99M | 40.82%-8.32M | 45.53%-63.03M | 73.15%-10.09M | 5.19%-18.27M | 23.77%-20.63M | 55.86%-14.06M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 52.86%-3.03M | 99.47%-10K | -203.04%-897K | 70.60%-996K | -29.21%-1.13M | -101.53%-6.43M | 69.65%-1.87M | -100.14%-296K | -102.08%-3.39M | -101.54%-873K |
Net issuance payments of debt | 25.83%-2.11M | 27.80%-483K | 83.02%-134K | -18.85%-826K | 3.74%-670K | -101.26%-2.85M | 76.58%-669K | -45.04%-789K | -100.40%-695K | -101.21%-696K |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -79.10%811K | -64.68%326K | -108.64%-152K | -73.85%171K | -14.18%466K | 548.83%3.88M | 796.12%923K | 1,000.00%1.76M | 115.84%654K | 1,596.88%543K |
Net other financing activities | 76.83%-1.73M | 106.91%147K | 51.78%-611K | 89.81%-341K | -28.33%-924K | 79.70%-7.46M | 37.77%-2.13M | 94.63%-1.27M | 62.63%-3.35M | 7.81%-720K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 52.86%-3.03M | 99.47%-10K | -203.04%-897K | 70.60%-996K | -29.21%-1.13M | -101.53%-6.43M | 69.65%-1.87M | -100.14%-296K | -102.08%-3.39M | -101.54%-873K |
Net cash flow | ||||||||||
Beginning cash position | -42.81%242.33M | -63.31%112.25M | -64.51%129.35M | -59.35%179M | -42.81%242.33M | 227.81%423.71M | -33.28%305.99M | 44.44%364.46M | 270.18%440.3M | 227.81%423.71M |
Current changes in cash | 11.43%-160.64M | 51.99%-30.57M | 70.76%-17.1M | 34.54%-49.65M | -481.66%-63.33M | -161.60%-181.38M | -82.51%-63.66M | -128.35%-58.47M | -156.86%-75.85M | 260.89%16.59M |
End cash Position | -66.29%81.69M | -66.29%81.69M | -63.31%112.25M | -64.51%129.35M | -59.35%179M | -42.81%242.33M | -42.81%242.33M | -33.28%305.99M | 44.44%364.46M | 270.18%440.3M |
Free cash flow | 9.91%-157.61M | 50.55%-30.56M | 72.15%-16.2M | 32.85%-48.65M | -456.13%-62.2M | -39.77%-174.95M | -115.23%-61.79M | -23,463.05%-58.17M | -143.52%-72.46M | 126.09%17.47M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data