(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 | -286.13%-55.25M | -137.20%-8.38M | -2,471.87%-19.93M | 103.39%756K | -101.29%-27.7M | -165.29%-14.31M | 6.74%22.52M | -118.69%-775K | -442.19%-22.29M | -39.85%-13.76M |
Net income from continuing operations | -121.83%-101.07M | -1,161.76%-20.58M | -50.95%-34.35M | -105.11%-21.94M | -72.29%-24.2M | -61.11%-45.56M | 137.87%1.94M | -212.80%-22.76M | 35.63%-10.7M | -2,018.58%-14.04M |
Operating gains losses | -11.37%-10.8M | -7,880.43%-3.67M | 30.37%-7.09M | 97.71%-4K | -104.80%-34K | -179.06%-9.7M | -330.00%-46K | -1,613.82%-10.19M | -103.23%-175K | 107.39%709K |
Depreciation and amortization | -11.87%20.35M | -17.47%4.81M | -11.68%5.13M | -11.28%5.1M | -6.93%5.32M | 8.59%23.09M | 3.59%5.83M | 7.56%5.8M | 17.27%5.75M | 6.90%5.71M |
Deferred tax | -7.59%-241K | -260.53%-274K | 89.31%-65K | 101.42%3K | -85.86%95K | 89.78%-224K | 96.70%-76K | -400.99%-608K | 35.95%-212K | 180.00%672K |
Other non cash items | 23.88%7.15M | 72.60%2.61M | 0.34%1.48M | 2.54%1.53M | 18.48%1.53M | -56.21%5.77M | -53.06%1.51M | -56.84%1.48M | -55.12%1.49M | -59.84%1.29M |
Change In working capital | 176.95%15.94M | -54.01%6.79M | 293.39%5.5M | 162.76%14.42M | -11.56%-10.77M | -282.10%-20.72M | -16.73%14.76M | -727.03%-2.85M | -527.90%-22.98M | 15.13%-9.65M |
-Change in receivables | 320.82%23.5M | -107.91%-5.89M | 191.14%6.67M | 159.64%11.99M | 7.32%10.73M | -247.55%-10.64M | -645.66%-2.83M | 119.80%2.29M | -220.97%-20.1M | 504.72%10M |
-Change in inventory | 151.64%17.11M | 173.69%11.14M | 153.94%5.46M | 137.30%4.13M | 77.43%-3.62M | -469.95%-33.13M | -86.86%4.07M | -209.28%-10.12M | 60.97%-11.06M | -446.69%-16.02M |
-Change in payables and accrued expense | -214.30%-23.13M | -144.18%-8.68M | -121.12%-448K | -110.44%-1.3M | 9.43%-12.7M | 3,232.04%20.23M | 340.61%19.65M | 127.25%2.12M | -5.00%12.48M | -748.04%-14.02M |
-Change in other current assets | 16.48%3.21M | 301.34%10.99M | -295.13%-4.77M | 108.72%348K | -134.43%-3.36M | 151.85%2.76M | 22.04%-5.46M | -73.08%2.45M | -212.71%-3.99M | 189.27%9.76M |
-Change in other current liabilities | -7,512.50%-4.74M | -16.49%-777K | -438.80%-1.41M | -136.98%-737K | -390.91%-1.82M | -94.53%64K | -147.78%-667K | -38.06%415K | -172.83%-311K | 147.39%627K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -286.13%-55.25M | -137.20%-8.38M | -2,471.87%-19.93M | 103.39%756K | -101.29%-27.7M | -165.29%-14.31M | 6.74%22.52M | -118.69%-775K | -442.19%-22.29M | -39.85%-13.76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 75.73%-4.32M | 87.80%-407K | 79.05%-1.13M | 88.52%-574K | 45.93%-2.21M | -86.47%-17.8M | 40.16%-3.34M | 10.63%-5.37M | 38.72%-5M | -140.14%-4.09M |
Net PPE purchase and sale | 78.64%-3.77M | 85.54%-476K | 89.94%-538K | 87.16%-633K | 48.08%-2.13M | 19.37%-17.67M | 39.95%-3.29M | 9.96%-5.35M | 41.10%-4.93M | -93.43%-4.1M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | -299.27%-547K | 256.82%69K | -2,350.00%-588K | 183.10%59K | -4,450.00%-87K | 93.78%-137K | 52.69%-44K | 66.20%-24K | -133.81%-71K | 100.09%2K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 75.73%-4.32M | 87.80%-407K | 79.05%-1.13M | 88.52%-574K | 45.93%-2.21M | -86.47%-17.8M | 40.16%-3.34M | 10.63%-5.37M | 38.72%-5M | -140.14%-4.09M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 197.71%38.32M | 403.62%20.98M | 690.89%25.1M | -134.48%-6.58M | 52.30%-1.18M | 105.67%12.87M | -413.09%-6.91M | 115.66%3.17M | 357.96%19.08M | -112.28%-2.47M |
Net issuance payments of debt | 27.66%49.51M | 447.00%23.97M | 846.62%31.88M | -125.25%-5.41M | -104.47%-936K | 292.34%38.78M | -386.64%-6.91M | 116.63%3.37M | 234.72%21.4M | -1.94%20.92M |
Net common stock issuance | 91.39%-151K | --0 | --0 | ---- | ---- | -2.75%-1.75M | 60.00%-2K | --0 | ---- | ---- |
Cash dividends paid | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | 54.31%-11.04M | ---2.99M | -3,394.33%-6.78M | -80.42%-1.02M | 98.96%-244K | -1,505.05%-24.16M | --0 | ---194K | ---567K | ---23.4M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 197.71%38.32M | 403.62%20.98M | 690.89%25.1M | -134.48%-6.58M | 52.30%-1.18M | 105.67%12.87M | -413.09%-6.91M | 115.66%3.17M | 357.96%19.08M | -112.28%-2.47M |
Net cash flow | ||||||||||
Beginning cash position | -20.47%83.75M | -38.31%45.44M | -43.89%43.91M | -39.18%52.34M | -20.47%83.75M | 31.52%105.3M | -15.17%73.66M | -24.90%78.25M | -13.02%86.05M | 31.52%105.3M |
Current changes in cash | -10.44%-21.25M | -0.61%12.2M | 235.97%4.05M | 22.05%-6.4M | -52.95%-31.09M | -203.27%-19.24M | -30.79%12.27M | 86.56%-2.98M | -425.42%-8.21M | -199.13%-20.33M |
Effect of exchange rate changes | -60.09%-3.71M | 153.02%1.16M | -55.15%-2.52M | -599.02%-2.03M | -129.32%-317K | -135.04%-2.32M | -393.28%-2.18M | -134.05%-1.62M | -85.14%407K | 166.04%1.08M |
End cash Position | -29.80%58.79M | -29.80%58.79M | -38.31%45.44M | -43.89%43.91M | -39.18%52.34M | -20.47%83.75M | -20.47%83.75M | -15.17%73.66M | -24.90%78.25M | -13.02%86.05M |
Free cash flow | -84.43%-59.03M | -146.07%-8.85M | -234.20%-20.47M | 100.45%123K | -66.85%-29.83M | -8,170.54%-32.01M | 23.05%19.22M | -240.66%-6.13M | -1,112.97%-27.22M | -49.48%-17.88M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data