(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 | (Q1)Mar 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -42.40%-219.29M | -44.90%-61.3M | -32.58%-45.68M | -34.18%-50.69M | -56.15%-61.63M | -7.68%-154M | -40.75%-42.3M | -34.45M | -37.78M | -39.47M |
Net income from continuing operations | -21.53%-191.16M | -23.78%-51.65M | -13.09%-43.64M | 25.43%-33.29M | -93.57%-62.57M | -29.30%-157.29M | -368.35%-41.73M | ---38.59M | ---44.65M | ---32.33M |
Operating gains losses | -224.14%-17.68M | 53.85%-1.73M | ---4.27M | ---- | ---- | ---5.46M | ---3.75M | --0 | --0 | ---1.71M |
Depreciation and amortization | -11.86%12.72M | -15.75%3.08M | -13.19%3.08M | -10.76%3.22M | -7.74%3.35M | 3.28%14.43M | 5.46%3.65M | --3.55M | --3.61M | --3.63M |
Other non cash items | ---9.1M | ---5.95M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Change In working capital | -224.19%-44.06M | -303.57%-13.55M | -33.65%-2.25M | -939.63%-16.27M | -14.30%-11.99M | 68.63%-13.59M | 93.44%-3.36M | ---1.69M | --1.94M | ---10.49M |
-Change in receivables | 339.24%4.3M | 209.57%4.2M | 446.07%12.35M | -1,770.29%-10.83M | -503.41%-1.42M | -33.16%-1.8M | -101.37%-3.83M | --2.26M | ---579K | --352K |
-Change in inventory | -6.99%-40.59M | -19.79%-16.29M | 123.36%3.04M | -624.45%-20.63M | 20.93%-6.72M | -57,384.85%-37.94M | -1,317.10%-13.6M | ---13M | ---2.85M | ---8.5M |
-Change in prepaid assets | -784.43%-11.14M | -255.86%-6.25M | 82.42%-621K | -149.11%-1.26M | -144.82%-3M | -493.44%-1.26M | 975.11%4.01M | ---3.53M | ---507K | ---1.23M |
-Change in payables and accrued expense | 7.66%12.88M | -58.05%2.23M | 444.45%13.14M | -77.79%1.15M | -281.97%-3.64M | 119.90%11.97M | 480.59%5.31M | --2.41M | --5.19M | ---954K |
-Change in other current assets | 7,668.75%2.42M | -404.55%-555K | 746.28%1.02M | 130.53%40K | 2,073.86%1.91M | 60.98%-32K | -507.41%-110K | --121K | ---131K | --88K |
-Change in other current liabilities | -152.80%-1.13M | -105.75%-165K | 5.17%-275K | -55.07%-352K | -61.43%-339K | 553.81%2.14M | 1,363.88%2.87M | ---290K | ---227K | ---210K |
-Change in other working capital | -181.09%-10.81M | 64.29%3.27M | -398.84%-30.91M | 1,404.73%15.6M | 3,165.00%1.23M | 128.30%13.33M | 104.12%1.99M | --10.34M | --1.04M | ---40K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -42.40%-219.29M | -44.90%-61.3M | -32.58%-45.68M | -34.18%-50.69M | -56.15%-61.63M | -7.68%-154M | -40.75%-42.3M | ---34.45M | ---37.78M | ---39.47M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 39.08%-18.45M | 83.25%-1.42M | 32.60%-6.77M | 19.81%-5.26M | 3.70%-5M | -127.70%-30.28M | -130.18%-8.49M | -10.04M | -6.56M | -5.19M |
Net PPE purchase and sale | 17.67%-20.81M | 55.39%-3.79M | -34.23%-6.77M | 19.81%-5.26M | 3.70%-5M | -89.55%-25.28M | -127.77%-8.49M | ---5.04M | ---6.56M | ---5.19M |
Net business purchase and sale | 147.30%2.37M | --2.37M | ---- | ---- | ---- | -12,920.51%-5M | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 39.08%-18.45M | 83.25%-1.42M | 32.60%-6.77M | 19.81%-5.26M | 3.70%-5M | -127.70%-30.28M | -130.18%-8.49M | ---10.04M | ---6.56M | ---5.19M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -72.71%96.18M | -78.97%44.95M | -98.58%738K | 24.88%50.58M | -100.20%-91K | 1,013.31%352.47M | 527.20%213.77M | 52.08M | 40.5M | 46.12M |
Net issuance payments of debt | 36,949.03%94.7M | 64,284.29%44.93M | 10.81%-66K | 96,119.23%49.93M | -49.18%-91K | -5.76%-257K | 20.45%-70K | ---74K | ---52K | ---61K |
Cash dividends paid | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -47.27%1.48M | -97.67%25K | -15.81%804K | -14.00%651K | --0 | 586.31%2.81M | --1.07M | --955K | --757K | --21K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | 133.31%349.92M | 530.19%212.76M | --51.2M | --39.8M | --46.16M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -72.71%96.18M | -78.97%44.95M | -98.58%738K | 24.88%50.58M | -100.20%-91K | 1,013.31%352.47M | 527.20%213.77M | --52.08M | --40.5M | --46.12M |
Net cash flow | ||||||||||
Beginning cash position | 627.93%194.98M | 122.44%71.19M | 403.36%122.9M | 354.05%128.27M | 627.93%194.98M | -82.31%26.79M | 21.02%32.01M | --24.42M | --28.25M | --26.79M |
Current changes in cash | -184.16%-141.55M | -110.90%-17.76M | -781.24%-51.71M | -40.01%-5.37M | -4,656.97%-66.71M | 234.93%168.2M | 47,834.12%162.98M | --7.59M | ---3.83M | --1.46M |
End cash Position | -72.60%53.43M | -72.60%53.43M | 122.44%71.19M | 403.36%122.9M | 354.05%128.27M | 627.93%194.98M | 627.93%194.98M | --32.01M | --24.42M | --28.25M |
Free cash flow | -33.98%-240.19M | -28.14%-65.08M | -33.02%-52.53M | -26.19%-55.95M | -49.19%-66.62M | -14.66%-179.28M | -50.53%-50.79M | ---39.49M | ---44.34M | ---44.66M |
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 | Unaudited | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data