(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 | 42.75%-4.24M | -3.99%-479.46K | -164.53%-1.36M | 73.76%-899.83K | 49.98%-1.5M | 2.62%-7.4M | 81.74%-461.07K | 76.82%-513.7K | -137.49%-3.43M | -111.90%-2.99M |
Net income from continuing operations | 33.12%-10.91M | 26.02%-3.33M | 10.82%-3.37M | -18.89%-2.32M | 68.83%-1.9M | -35.53%-16.31M | 34.78%-4.5M | -100.21%-3.78M | 5.14%-1.95M | -409.29%-6.09M |
Operating gains losses | --221.89K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 19.88%28.53K | 17.82%7.58K | 15.43%7.46K | 27.43%7K | 20.00%6.49K | 98.44%23.8K | 96.91%6.44K | 126.26%6.46K | 86.71%5.49K | 84.80%5.41K |
Deferred tax | -86.62%115.67K | -83.11%151.39K | -184.55%-117.41K | 198.13%81.7K | --0 | 4.93%864.8K | -11.39%896.05K | 283.53%138.87K | -37.91%-83.25K | -70.25%-86.87K |
Other non cash items | 7,361.35%2.41M | 55,408.62%991.38K | 10,976.26%1.3M | 1,232.60%124.31K | -116.01%-1.52K | 108.96%32.35K | 101.71%1.79K | 108.87%11.73K | --9.33K | 107.64%9.5K |
Change In working capital | 26.47%803.8K | -111.38%-164.29K | -99.92%1.79K | 157.23%938.16K | 101.84%28.14K | 139.38%635.57K | 245.83%1.44M | 633.32%2.36M | -1,296.21%-1.64M | -378.91%-1.53M |
-Change in receivables | 93.58%-93.22K | -8.88%-474.24K | -75.07%356.28K | 102.19%22.12K | 100.18%2.62K | -102.67%-1.45M | 54.96%-435.56K | 256.69%1.43M | -1,043.31%-1.01M | -458.93%-1.43M |
-Change in inventory | ---- | ---- | --0 | --0 | --0 | ---- | ---- | 105.05%3.01K | ---64 | --2.54K |
-Change in prepaid assets | -57.19%101.93K | 1,588.08%74K | -97.35%27.2K | 130.43%204.34K | -79.73%-203.62K | 166.64%238.09K | -101.72%-4.97K | 340.02%1.03M | -2,045.32%-671.42K | 39.65%-113.29K |
-Change in payables and accrued expense | -61.49%712.88K | -88.38%219.95K | -274.82%-381.69K | 1,436.53%645.48K | 1,111.02%229.14K | 460.48%1.85M | 645.84%1.89M | 71.31%-101.83K | -32.65%42.01K | -84.94%18.92K |
-Change in other current liabilities | 626.92%13.7K | 715.38%16K | --0 | ---- | ---- | ---2.6K | ---2.6K | --0 | ---- | ---- |
-Change in other working capital | --68.52K | ---1 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 42.75%-4.24M | -3.99%-479.46K | -164.53%-1.36M | 73.76%-899.83K | 49.98%-1.5M | 2.62%-7.4M | 81.74%-461.07K | 76.82%-513.7K | -137.49%-3.43M | -111.90%-2.99M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 79.08%-360.19K | 285.11%154.17K | 95.16%-73.78K | -1,900.25%-440.58K | 0 | -113.62%-1.72M | -119.51%-83.29K | -87.85%-1.52M | 84.27%-22.03K | 66.94%-93.22K |
Net PPE purchase and sale | 82.29%-21.2K | --0 | -386.60%-21.2K | --0 | --0 | -583.84%-119.69K | ---89 | 75.11%-4.36K | ---22.03K | ---93.22K |
Net business purchase and sale | 78.84%-338.99K | ---- | ---- | ---- | ---- | -135.27%-1.6M | ---- | ---- | ---- | ---- |
Net investment purchase and sale | ---- | ---- | 96.54%-52.58K | ---- | ---- | ---- | ---- | ---1.52M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 79.08%-360.19K | 285.11%154.17K | 95.16%-73.78K | -1,900.25%-440.58K | --0 | -113.62%-1.72M | -119.51%-83.29K | -87.85%-1.52M | 84.27%-22.03K | 66.94%-93.22K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -2.37%3.92M | 134.49%87.42K | 174.49%1.66M | -100.86%-31.59K | 2.21M | -59.84%4.01M | -105.96%-253.5K | -89.63%603.5K | 3,232.63%3.66M | 0 |
Net issuance payments of debt | 32.18%462.62K | --110.11K | -620.71%-1.82M | ---31.59K | --2.21M | 227.98%350K | --0 | 269.00%350K | --0 | --0 |
Net common stock issuance | -71.34%1.05M | --0 | 314.20%1.05M | ---- | ---- | -67.05%3.66M | -105.97%-253.5K | -96.31%253.5K | ---- | ---- |
Proceeds from stock option exercised by employees | --2.41M | ---22.69K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -2.37%3.92M | 134.49%87.42K | 174.49%1.66M | -100.86%-31.59K | --2.21M | -59.84%4.01M | -105.96%-253.5K | -89.63%603.5K | 3,232.63%3.66M | --0 |
Net cash flow | ||||||||||
Beginning cash position | -78.80%1.39M | -43.10%1.12M | -79.38%742.19K | -47.80%1.79M | -78.80%1.39M | 31.27%6.57M | -55.72%1.97M | 117.21%3.6M | 2.98%3.43M | 31.27%6.57M |
Current changes in cash | 86.74%-677.07K | 70.19%-237.87K | 115.62%223.83K | -745.53%-1.37M | 122.96%708.95K | -420.77%-5.11M | -137.02%-797.86K | -151.36%-1.43M | 112.49%212.54K | -86.80%-3.09M |
Effect of exchange rate changes | 103.15%2.12K | -175.78%-166.29K | 179.14%154.92K | 802.48%322.3K | -583.95%-308.8K | -140.31%-67.34K | 654.14%219.44K | -9,162.27%-195.75K | -285.34%-45.88K | -194.42%-45.15K |
End cash Position | -48.50%716.78K | -48.50%716.78K | -43.10%1.12M | -79.38%742.19K | -47.80%1.79M | -78.80%1.39M | -78.80%1.39M | -55.72%1.97M | 117.21%3.6M | 2.98%3.43M |
Free cash flow | 43.38%-4.26M | -3.97%-479.46K | -166.40%-1.38M | 73.93%-899.83K | 51.49%-1.5M | 1.28%-7.52M | 81.73%-461.16K | 76.81%-518.06K | -139.02%-3.45M | -118.49%-3.09M |
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 | -- | -- | -- | -- |
No Data
No Data