(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 | 132.26%72K | -185.96%-294K | 280.34%211K | 157.35%238K | -137.56%-83K | -76.52%31K | 279.06%342K | -148.75%-117K | -2,866.67%-415K | 225.00%221K |
Net income from continuing operations | 120.44%129K | 214.47%87K | 112.86%27K | 144.39%99K | 31.15%-84K | -4,753.85%-631K | -18.75%-76K | -940.00%-210K | -5,675.00%-223K | -654.55%-122K |
Depreciation and amortization | 31.97%161K | 17.95%46K | 11.43%39K | 35.71%38K | 90.00%38K | 62.67%122K | 105.26%39K | 84.21%35K | 47.37%28K | 11.11%20K |
Other non cash items | 3.23%128K | 3.23%32K | -2.94%33K | 6.67%32K | 6.90%31K | 5.98%124K | -32.61%31K | 183.33%34K | 0.00%30K | 0.00%29K |
Change In working capital | -267.62%-409K | -242.81%-467K | 513.04%95K | 115.79%51K | -133.46%-88K | 269.44%244K | 241.56%327K | -114.20%-23K | -447.46%-323K | 1,743.75%263K |
-Change in receivables | -78.14%61K | -85.31%47K | 135.44%118K | -70.34%70K | -410.71%-174K | 204.10%279K | 480.95%320K | -287.21%-333K | 500.00%236K | 243.59%56K |
-Change in inventory | 15.02%-181K | -150.00%-52K | -463.16%-107K | 98.34%-4K | 68.42%-18K | 47.15%-213K | 164.20%104K | 83.33%-19K | -100.83%-241K | -714.29%-57K |
-Change in payables and accrued expense | 88.04%-22K | -92.47%-179K | 173.53%93K | 95.56%-11K | -39.02%75K | -197.87%-184K | -287.50%-93K | -70.94%34K | -3,642.86%-248K | 39.77%123K |
-Change in other current assets | 146.67%49K | 327.91%98K | 214.75%70K | -1,137.50%-99K | -385.71%-20K | 38.95%-105K | 65.32%-43K | -103.33%-61K | -166.67%-8K | 146.67%7K |
-Change in other current liabilities | -6.15%-138K | 98.21%-1K | -95.24%-41K | -173.91%-63K | -10.00%-33K | -7.44%-130K | -14.29%-56K | -61.54%-21K | 20.69%-23K | 0.00%-30K |
-Change in other working capital | -129.82%-178K | -500.00%-380K | -110.08%-38K | 505.13%158K | -50.00%82K | -5.54%597K | -55.19%95K | 30.90%377K | -126.90%-39K | 1,361.54%164K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 132.26%72K | -185.96%-294K | 280.34%211K | 157.35%238K | -137.56%-83K | -76.52%31K | 279.06%342K | -148.75%-117K | -2,866.67%-415K | 225.00%221K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 74.68%-78K | 62.50%-6K | -52.17%-35K | 90.00%-11K | 83.65%-26K | 4.94%-308K | 84.47%-16K | 87.15%-23K | -223.53%-110K | -1,887.50%-159K |
Net intangibles purchase and sale | 73.97%-76K | 0.00%-6K | -65.00%-33K | 89.91%-11K | 83.44%-26K | 7.89%-292K | 94.17%-6K | 88.37%-20K | -220.59%-109K | -1,862.50%-157K |
Net investment purchase and sale | 87.50%-2K | --0 | 33.33%-2K | --0 | --0 | -128.57%-16K | ---10K | 57.14%-3K | ---1K | ---2K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 74.68%-78K | 62.50%-6K | -52.17%-35K | 90.00%-11K | 83.65%-26K | 4.94%-308K | 84.47%-16K | 87.15%-23K | -223.53%-110K | -1,887.50%-159K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0.00%5K | 0 | 0 | 0 | 5K | 103.36%5K | 0 | 5K | 0 | 0 |
Proceeds from stock option exercised by employees | 0.00%5K | --0 | --0 | --0 | --5K | --5K | --0 | --5K | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 0.00%5K | --0 | --0 | --0 | --5K | 103.36%5K | --0 | --5K | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | -15.80%1.45M | 55.60%1.75M | 24.94%1.57M | -24.55%1.35M | -15.80%1.45M | -16.53%1.72M | -44.25%1.12M | -35.60%1.26M | -9.63%1.78M | -16.53%1.72M |
Current changes in cash | 99.63%-1K | -192.02%-300K | 230.37%176K | 143.24%227K | -267.74%-104K | 20.23%-272K | 210.88%326K | -321.31%-135K | -2,663.16%-525K | 169.66%62K |
End cash Position | -0.07%1.45M | -0.07%1.45M | 55.60%1.75M | 24.94%1.57M | -24.55%1.35M | -15.80%1.45M | -15.80%1.45M | -44.25%1.12M | -35.60%1.26M | -9.63%1.78M |
Free cash flow | 98.47%-4K | -189.29%-300K | 229.93%178K | 143.32%227K | -270.31%-109K | -41.08%-261K | 214.29%336K | -301.47%-137K | -2,657.89%-524K | 6.67%64K |
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
No Data