(FY)Dec 31, 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 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -22.73%-35.82M | 36.14%-10.59M | -72.95%-7.19M | 55.13%-29.19M | 83.71%-2.42M | 68.32%-6.03M | 12.26%-16.58M | 66.13%-4.16M | -33.90%-65.05M | -16.95%-14.86M |
Net income from continuing operations | 133.37%23.92M | 106.50%761K | 344.74%50.24M | 26.68%-71.67M | 84.70%-3.73M | -66.93%-35.7M | 59.79%-11.71M | 10.21%-20.53M | -28.32%-97.74M | -0.17%-24.37M |
Operating gains losses | -277.57%-47.21M | -3,468.61%-61.17M | -24,950.00%-994K | -10,265.85%-12.5M | -17,909.30%-7.66M | -18,547.06%-3.14M | -10,182.35%-1.71M | -91.30%4K | 21.78%123K | -83.52%43K |
Depreciation and amortization | -75.59%1.99M | -3,174.11%-58.9M | 2,729.05%60.49M | -55.07%8.15M | -82.06%2.01M | -10.64%2.09M | -16.51%1.92M | -7.81%2.14M | 107.54%18.15M | 338.94%11.19M |
Other non cash items | -101.64%-543K | 38,527.10%119.12M | -3,936.63%-119.82M | 517.80%33.15M | 146.02%1.58M | 3,209.67%28.76M | -125.47%-310K | 18.34%3.12M | -11.04%5.37M | -73.02%641K |
Change In working capital | -295.04%-15.62M | -106.56%-11.11M | -68.69%2.76M | 794.54%8.01M | 200.28%4.24M | 111.19%342K | -478.87%-5.38M | 86.72%8.8M | -113.69%-1.15M | -179.38%-4.23M |
-Change in receivables | 1,222.32%31.93M | 150.52%3.95M | 381.75%27.67M | 5.83%-2.85M | 190.55%1.49M | -3,732.26%-2.25M | -15.15%-7.82M | 7.37%5.74M | 88.99%-3.02M | 89.90%-1.64M |
-Change in inventory | -37.20%2.39M | -229.77%-3.31M | 857.25%5.15M | 145.88%3.8M | 192.87%1.58M | 80.12%-865K | 403.55%2.55M | 119.61%538K | -78.40%-8.29M | -18.93%-1.7M |
-Change in prepaid assets | 478.83%1.59M | 195.26%2.12M | -167.85%-783K | -68.14%274K | -5,323.81%-1.1M | -28.46%-501K | 460.80%718K | -19.19%1.15M | 126.24%860K | 102.37%21K |
-Change in payables and accrued expense | -37.81%-14.31M | -21.44%-4.29M | -65.95%-7.38M | -237.59%-10.38M | -16.26%-3.8M | 319.81%1.4M | -178.71%-3.53M | -21.65%-4.44M | -111.52%-3.08M | -147.54%-3.27M |
-Change in other working capital | -316.89%-37.22M | -454.79%-9.58M | -476.92%-21.9M | 38.74%17.16M | 158.39%6.09M | 13.36%2.56M | -20.98%2.7M | 34.08%5.81M | -27.57%12.37M | -86.14%2.36M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -22.73%-35.82M | 36.14%-10.59M | -72.95%-7.19M | 55.13%-29.19M | 83.71%-2.42M | 68.32%-6.03M | 12.26%-16.58M | 66.13%-4.16M | -33.90%-65.05M | -16.95%-14.86M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -99.95%4K | 95.71%-7K | 0 | 201.99%8.3M | 0 | 99.74%-22K | 95.35%-163K | 2,093.02%8.49M | 77.17%-8.14M | -55.46%3.5M |
Net PPE purchase and sale | 94.44%-11K | 95.71%-7K | --0 | -72.17%-198K | --0 | -4.76%-22K | -5,333.33%-163K | 85.23%-13K | 71.67%-115K | 93.88%-3K |
Net investment purchase and sale | -99.82%15K | ---- | --0 | 205.92%8.5M | --0 | --0 | --0 | 1,689.47%8.5M | -144.28%-8.03M | -55.70%3.5M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -99.95%4K | 95.71%-7K | --0 | 201.99%8.3M | --0 | 99.74%-22K | 95.35%-163K | 2,093.02%8.49M | 77.17%-8.14M | -55.46%3.5M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 87.19%21.44M | -99.98%3K | 197.29%4.81M | -84.41%11.45M | -59.02%7.2M | -472.67%-5.72M | 943.24%14.92M | -108.43%-4.94M | -12.93%73.46M | 121.25%17.57M |
Net issuance payments of debt | 20.34%-1.18M | 17.46%-293K | -157.39%-296K | 12.36%-1.48M | 15.42%-384K | -40.50%-621K | 11.69%-355K | 69.97%-115K | -102.20%-1.68M | -7.08%-454K |
Net common stock issuance | -41.36%13.96M | -110.39%-1.61M | 840.81%6.71M | -69.69%23.81M | -61.74%7.59M | --0 | 5,580.59%15.51M | -98.77%713K | 229.06%78.54M | 136.92%19.82M |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | --0 | --0 | --0 | --0 | ---- | 7,603.85%4.01M | --0 |
Net other financing activities | 179.56%8.66M | 908.05%1.91M | 71.09%-1.6M | -47.06%-10.88M | --0 | -196.34%-5.1M | 86.55%-236K | -160.80%-5.54M | 53.77%-7.4M | ---1.8M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 87.19%21.44M | -99.98%3K | 197.29%4.81M | -84.41%11.45M | -59.02%7.2M | -472.67%-5.72M | 943.24%14.92M | -108.43%-4.94M | -12.93%73.46M | 121.25%17.57M |
Net cash flow | ||||||||||
Beginning cash position | -32.25%19.97M | -39.09%17.57M | -32.25%19.97M | 0.61%29.47M | -34.62%15.2M | -47.92%26.99M | -62.03%28.85M | 0.61%29.47M | 0.94%29.3M | -11.24%23.25M |
Current changes in cash | -52.46%-14.38M | -479.80%-10.59M | -288.24%-2.38M | -3,529.09%-9.43M | -23.04%4.78M | 58.76%-11.77M | 92.44%-1.83M | -101.31%-612K | 93.66%275K | 101.13%6.21M |
Effect of exchange rate changes | 71.05%-22K | 156.25%18K | -40.00%-21K | 20.83%-76K | -277.78%-16K | 23.53%-13K | -328.57%-32K | 85.44%-15K | -173.85%-96K | 0.00%9K |
End cash Position | -72.11%5.57M | -74.08%7M | -39.09%17.57M | -32.25%19.97M | -32.25%19.97M | -34.62%15.2M | -47.92%26.99M | -62.03%28.85M | 0.61%29.47M | 0.61%29.47M |
Free cash flow | -21.94%-35.83M | 36.72%-10.6M | -72.41%-7.19M | 54.91%-29.38M | 83.71%-2.42M | 68.23%-6.05M | 11.41%-16.74M | 66.26%-4.17M | 36.34%-65.16M | -16.53%-14.86M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data