(Q3)Oct 3, 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 | (FY)Dec 15, 2020 | (Q4)Dec 15, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 35.90%-1.33M | 789.04%2.03M | 81.38%1.86M | -376.97%-7.47M | -1,707.25%-6.65M | -1,813.89%-2.07M | -70.54%228K | -36.51%1.03M | 6.65%2.7M | -88.27%414K |
Net income from continuing operations | 33.60%-3.33M | -771.53%-60.38M | -65.16%-13.56M | -19,232.91%-121.49M | -18,861.12%-117.26M | -499.52%-5.02M | 12,744.29%8.99M | -1,156.63%-8.21M | -78.62%635K | -68.25%625K |
Operating gains losses | 85.57%-391K | 87.89%-1.79M | -82.49%846K | ---15.85M | ---3.23M | ---2.71M | ---14.74M | --4.83M | ---- | ---- |
Depreciation and amortization | 93.85%4.25M | 117.87%4.73M | 110.82%4.44M | 847.27%10.06M | 1,329.08%3.59M | 596.51%2.19M | 761.51%2.17M | 763.93%2.11M | 28.73%1.06M | --251K |
Deferred tax | --0 | -1,340.74%-335K | -115.71%-112K | --312K | ---419K | ---9K | --27K | --713K | --0 | --0 |
Other non cash items | 1,463.93%832K | 1,870.37%478K | 3,827.50%1.49M | 101.01%7K | --135K | ---61K | -292.86%-27K | -166.67%-40K | 16.00%-693K | ---- |
Change In working capital | -2,447.10%-3.52M | 166.80%3.24M | 26.43%1.34M | -299.55%-3.11M | -5,457.14%-5.25M | -133.33%-138K | 177.80%1.21M | 74.26%1.06M | 551.88%1.56M | 125.76%98K |
-Change in receivables | 213.64%25K | -55.15%61K | 1,493.33%209K | -10,650.00%-633K | -4,780.00%-732K | 79.44%-22K | 491.30%136K | -114.29%-15K | 104.69%6K | ---15K |
-Change in inventory | 125.93%35K | 367.74%83K | -233.33%-48K | -1,320.00%-142K | -71.43%-12K | -68.75%-135K | -146.27%-31K | 260.00%36K | 92.13%-10K | ---7K |
-Change in payables and accrued expense | -141.03%-699K | 132.59%2.51M | 101.20%1.5M | -486.17%-3.74M | -2,395.22%-5.28M | -192.36%-290K | 235.40%1.08M | 625.24%747K | 281.12%969K | 139.74%230K |
-Change in other current assets | -2,080.77%-2.58M | -102.86%-355K | 387.39%580K | -33.06%81K | 106.03%7K | -3.70%130K | -895.45%-175K | 48.75%119K | 163.35%121K | ---116K |
-Change in other current liabilities | -268.16%-301K | 304.02%1.01M | -838.93%-968K | ---- | ---- | --179K | --249K | --131K | ---- | ---- |
-Change in other working capital | ---- | ---- | 51.11%68K | 180.13%1.33M | ---- | ---- | ---- | -85.58%45K | 25.80%473K | --6K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 35.90%-1.33M | 789.04%2.03M | 81.38%1.86M | -376.97%-7.47M | -1,707.25%-6.65M | -1,831.78%-2.07M | -70.50%228K | -36.51%1.03M | 6.65%2.7M | -88.27%414K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 91.07%-391K | 129.69%662K | 56.93%-693K | -908.87%-5.02M | -21.77%3.2M | -340.89%-4.38M | -66.54%-2.23M | -41.02%-1.61M | 218.10%620K | 116.62%4.09M |
Net PPE purchase and sale | 93.69%-274K | 129.10%662K | 55.69%-693K | -228.76%-10.67M | -88.82%-2.48M | -500.69%-4.34M | -668.58%-2.28M | -71.87%-1.56M | -33.11%-3.24M | ---1.32M |
Net intangibles purchase and sale | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---22K | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | 1,534.29%5.52M | ---- | ---- | ---- | ---- | -141.04%-385K | ---- |
Net investment purchase and sale | ---- | ---- | ---- | ---26K | ---- | ---- | ---- | ---- | --0 | ---- |
Net other investing changes | ---- | ---- | ---- | -96.38%154K | -96.74%189K | ---- | ---- | 90.04%-23K | 336.24%4.25M | 125.05%5.79M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 91.07%-391K | 129.69%662K | 56.93%-693K | -908.87%-5.02M | -21.77%3.2M | -340.89%-4.38M | -66.54%-2.23M | -41.02%-1.61M | 218.10%620K | 116.62%4.09M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 747.06%110K | -1,294.74%-265K | 9.53%-2.73M | -342.13%-13.01M | -100.69%-9.95M | 98.53%-17K | -100.67%-19K | -1,050.31%-3.02M | -60.12%-2.94M | -123.12%-4.96M |
Net issuance payments of debt | 747.06%110K | --0 | 42.12%-1.75M | -497.13%-12.17M | -2,835.74%-9.11M | 96.65%-17K | -100.66%-19K | -994.08%-3.02M | 37.34%3.06M | -82.69%333K |
Cash dividends paid | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---6.01M | ---5.29M |
Net other financing activities | --0 | ---265K | ---985K | ---844K | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 747.06%110K | -1,294.74%-265K | 9.53%-2.73M | -342.13%-13.01M | -100.69%-9.95M | 98.53%-17K | -100.67%-19K | -1,050.31%-3.02M | -60.12%-2.94M | -123.12%-4.96M |
Net cash flow | ||||||||||
Beginning cash position | -54.69%15.75M | -63.77%13.32M | -63.13%14.89M | 1,570.79%40.38M | 772.49%28.3M | 532.06%34.76M | 1,045.73%36.78M | 1,570.79%40.38M | 7.33%2.42M | 22,773.47%3.24M |
Current changes in cash | 75.15%-1.61M | 219.94%2.42M | 56.56%-1.57M | -6,934.85%-25.49M | -2,859.38%-13.41M | -186.44%-6.46M | -188.29%-2.02M | -554.60%-3.61M | 126.06%373K | -227.08%-453K |
End cash Position | -50.02%14.14M | -54.69%15.75M | -63.77%13.32M | 433.66%14.89M | 433.66%14.89M | 772.49%28.3M | 532.06%34.76M | 1,045.73%36.78M | 15.43%2.79M | 15.43%2.79M |
Free cash flow | 75.05%-1.6M | 182.17%1.66M | 308.57%1.17M | -3,208.76%-18.13M | -914.10%-9.14M | -672.29%-6.41M | -524.53%-2.03M | -179.32%-560K | -702.20%-548K | -182.53%-901K |
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 | -- | -- | -- | -- | -- | -- |
No Data