(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 | -8.05%-8.86M | 5.63%-2.31M | -205.96%-1.13M | 5.36%-2.37M | -5.98%-3.05M | -349.26%-8.2M | -143.98%-2.45M | -292.55%-369K | -633.14%-2.5M | -647.53%-2.88M |
Net income from continuing operations | -13.70%-18.51M | 28.84%-3.39M | -49.10%-2.89M | -120.09%-9.08M | 42.24%-3.15M | 79.46%-16.28M | -26.87%-4.76M | 32.20%-1.94M | 34.92%-4.13M | 91.77%-5.46M |
Operating gains losses | -56.63%-260K | 13.33%17K | --0 | -575.68%-250K | 80.15%-27K | -738.46%-166K | -85.85%15K | 94.07%-8K | 91.83%-37K | -126.77%-136K |
Depreciation and amortization | 143.21%985K | -32.59%273K | --126K | --293K | --293K | --405K | --405K | --0 | --0 | --0 |
Other non cash items | -103.21%-26K | 375.86%400K | --0 | --0 | -142.39%-426K | -98.87%811K | -104.33%-145K | -98.80%17K | -101.86%-66K | -98.42%1.01M |
Change In working capital | 3.12%-653K | -135.62%-135K | 213.39%351K | 26.03%-270K | 25.13%-599K | -474.44%-674K | 228.47%379K | -80.39%112K | -350.62%-365K | -5,233.33%-800K |
-Change in receivables | 290.91%21K | 374.47%223K | 493.75%189K | -5,314.29%-379K | -300.00%-12K | ---11K | 883.33%47K | -226.32%-48K | -16.67%-7K | 88.46%-3K |
-Change in prepaid assets | 154.93%362K | -431.58%-252K | 68.42%160K | 1,308.11%447K | -12.50%7K | 114.24%142K | 108.35%76K | 266.67%95K | -219.35%-37K | 113.11%8K |
-Change in payables and accrued expense | -57.64%-1.27M | -17.90%211K | -349.23%-162K | -126.17%-726K | 26.55%-592K | -168.92%-805K | -58.48%257K | -88.95%65K | -197.22%-321K | -1,268.12%-806K |
-Change in other working capital | --233K | ---317K | --164K | --388K | -300.00%-2K | ---- | ---- | --0 | --0 | -66.67%1K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -8.05%-8.86M | 5.63%-2.31M | -205.96%-1.13M | 5.36%-2.37M | -5.98%-3.05M | -349.26%-8.2M | -143.98%-2.45M | -292.55%-369K | -633.14%-2.5M | -647.53%-2.88M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 72.08%-500K | -946.51%-450K | 96.80%-50K | 0 | 0 | -51.14%-1.79M | -111.00%-43K | -562.29%-1.56M | 0 | 80.73%-185K |
Capital expenditure reported | --0 | 221.95%50K | 96.80%-50K | --0 | --0 | -52.00%-1.79M | -110.49%-41K | -585.53%-1.56M | --0 | 80.73%-185K |
Net business purchase and sale | ---500K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | 75.00%-2K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 72.08%-500K | -946.51%-450K | 96.80%-50K | --0 | --0 | -51.14%-1.79M | -111.00%-43K | -562.29%-1.56M | --0 | 80.73%-185K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -46.61%7.18M | 4,702.53%3.79M | 3,305.00%681K | -279K | -77.65%2.98M | 354.04%13.44M | -86.81%79K | 20K | 0 | 600.52%13.35M |
Net issuance payments of debt | -2,693.75%-1.79M | --0 | ---1K | ---279K | -2,916.00%-1.51M | -88.24%-64K | ---14K | --0 | --0 | -51.52%-50K |
Net common stock issuance | -33.77%8.93M | 3,960.22%3.78M | --667K | --0 | -66.48%4.49M | --13.49M | --93K | --0 | --0 | 134,050.00%13.4M |
Proceeds from stock option exercised by employees | 65.00%33K | --18K | ---- | ---- | ---- | -99.35%20K | --0 | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -46.61%7.18M | 4,702.53%3.79M | 3,305.00%681K | ---279K | -77.65%2.98M | 354.04%13.44M | -86.81%79K | --20K | --0 | 600.52%13.35M |
Net cash flow | ||||||||||
Beginning cash position | 43,175.00%3.46M | -95.73%251K | -90.39%749K | -67.02%3.39M | 43,175.00%3.46M | -85.96%8K | 25,456.52%5.88M | 2,100.56%7.79M | 1,565.05%10.29M | -86.21%8K |
Current changes in cash | -163.14%-2.18M | 142.63%1.03M | 73.95%-498K | -5.80%-2.65M | -100.66%-68K | 7,148.98%3.45M | -16,006.67%-2.42M | -479.39%-1.91M | -846.97%-2.5M | 1,736.07%10.28M |
End cash Position | -63.00%1.28M | -63.00%1.28M | -95.73%251K | -90.39%749K | -67.02%3.39M | 43,175.00%3.46M | 43,175.00%3.46M | 25,456.52%5.88M | 2,100.56%7.79M | 1,565.05%10.29M |
Free cash flow | 11.30%-8.86M | 9.19%-2.26M | 38.98%-1.18M | 5.36%-2.37M | 0.42%-3.05M | -232.71%-9.99M | -306.03%-2.49M | -500.00%-1.93M | -246.74%-2.5M | -127.73%-3.06M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data