(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 | 35.02%-6.38M | -158.71%-4.94M | -183.59%-2.35M | -20.50%-7.91M | 160.88%8.82M | 70.23%-9.82M | 204.40%8.42M | 130.99%2.81M | -273.69%-6.56M | -2.73%-14.48M |
Net income from continuing operations | 85.54%-7.87M | 34.33%-8.11M | 83.77%-2.04M | 64.47%-5.79M | 161.03%8.07M | 22.87%-54.41M | 57.33%-12.35M | 13.87%-12.54M | -31.82%-16.3M | 9.90%-13.22M |
Operating gains losses | --1.03M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -43.65%1.35M | 17.88%468K | -55.87%263K | -56.67%289K | -55.30%325K | -19.47%2.39M | -45.69%397K | -19.02%596K | -10.11%667K | -3.71%727K |
Other non cash items | -69.76%1.77M | 3,492.59%1.83M | -96.05%88K | -97.25%52K | -111.49%-204K | -62.73%5.85M | -102.88%-54K | -53.74%2.23M | -56.35%1.89M | -61.83%1.78M |
Change In working capital | -116.70%-5.34M | -105.58%-1.1M | -111.99%-1.44M | -162.24%-3.09M | 106.05%283K | 1,948.38%31.98M | 612.10%19.71M | 709.25%11.98M | 30.22%4.96M | 26.21%-4.68M |
-Change in receivables | -141.80%-3.07M | -98.29%104K | -81.10%1.55M | -444.44%-2.51M | 71.13%-2.22M | 237.34%7.35M | 343.92%6.1M | 715.14%8.21M | 136.12%729K | -127.56%-7.68M |
-Change in inventory | 43.26%-989K | -67.16%310K | 34.25%-1.13M | 372.03%1.03M | -103.21%-1.2M | -10.53%-1.74M | 180.34%944K | -7,054.17%-1.72M | -847.50%-379K | -74.85%-591K |
-Change in prepaid assets | -7.79%1.29M | 110.25%73K | -77.61%-595K | -25.00%2.01M | 15.22%-195K | 11.21%1.4M | -33.08%-712K | 54.67%-335K | -12.75%2.68M | 57.01%-230K |
-Change in payables and accrued expense | -4,677.03%-3.54M | 90.09%-114K | -81.01%479K | -225.19%-2.92M | 74.13%-978K | -119.42%-74K | -134.84%-1.15M | 362.81%2.52M | 147.51%2.33M | -30.24%-3.78M |
-Change in other working capital | -96.14%966K | -110.13%-1.47M | -152.71%-1.74M | -73.00%-692K | -35.89%4.87M | 603.26%25.04M | 7,515.31%14.53M | 203.39%3.31M | -121.54%-400K | 838.52%7.6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 35.02%-6.38M | -158.72%-4.94M | -183.55%-2.35M | -20.50%-7.91M | 160.88%8.82M | 70.23%-9.82M | 204.40%8.42M | 130.99%2.81M | -273.69%-6.56M | -2.73%-14.48M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 60.58%-995K | 38.46%-16K | 91.21%-151K | -22.01%-826K | 98.08%-2K | -176.45%-2.52M | 95.12%-26K | -1,968.67%-1.72M | -248.97%-677K | -0.97%-104K |
Capital expenditure reported | 2.83%-995K | 38.46%-16K | 30.41%-151K | -22.01%-826K | 98.08%-2K | -12.16%-1.02M | 95.12%-26K | -161.45%-217K | -248.97%-677K | -0.97%-104K |
Net intangibles purchase and sale | --0 | --0 | ---- | ---- | ---- | ---1.5M | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 60.58%-995K | 38.46%-16K | 91.21%-151K | -22.01%-826K | 98.08%-2K | -176.45%-2.52M | 95.12%-26K | -1,968.67%-1.72M | -248.97%-677K | -0.97%-104K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -65.72%3.97M | 1,572.22%3.91M | 3,707.97%4.98M | -57.96%4.29M | -809.17%-9.21M | -61.50%11.59M | -95.71%234K | -102.27%-138K | 17.41%10.2M | -86.88%1.3M |
Net issuance payments of debt | -1,010.47%-22.49M | -390.81%-9.94M | 51.41%1.02M | -564.30%-4.48M | ---9.09M | ---2.03M | ---2.03M | --675K | ---675K | --0 |
Net common stock issuance | -34.40%8.91M | -46.22%3.64M | -66.18%184K | -16.18%4.17M | -29.43%916K | -54.38%13.59M | 30.38%6.76M | -91.06%544K | -42.19%4.98M | -86.88%1.3M |
Proceeds from stock option exercised by employees | 24,450.00%8.35M | 99.56%-26K | 120,100.00%4.8M | ---- | ---- | -90.09%34K | -2,292.88%-5.86M | ---4K | ---- | ---- |
Net other financing activities | 306,833.33%9.2M | 658.52%10.24M | ---1.03M | --1.02M | ---1.04M | 78.57%-3K | 135,100.00%1.35M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -65.72%3.97M | 1,572.22%3.91M | 3,707.97%4.98M | -57.96%4.29M | -809.17%-9.21M | -61.50%11.59M | -95.71%234K | -102.27%-138K | 17.41%10.2M | -86.88%1.3M |
Net cash flow | ||||||||||
Beginning cash position | -2.68%27.27M | 33.61%24.92M | 26.79%22.44M | 82.42%26.88M | -2.68%27.27M | -11.89%28.02M | -40.16%18.65M | -48.31%17.7M | -46.41%14.74M | -11.89%28.02M |
Current changes in cash | -352.86%-3.4M | -112.12%-1.05M | 160.06%2.48M | -250.25%-4.45M | 97.06%-391K | 80.15%-751K | 374.65%8.62M | 131.07%954K | -56.07%2.96M | -208.38%-13.29M |
End cash Position | -12.47%23.87M | -12.47%23.87M | 33.61%24.92M | 26.79%22.44M | 82.42%26.88M | -2.68%27.27M | -2.68%27.27M | -40.16%18.65M | -48.31%17.7M | -46.41%14.74M |
Free cash flow | 40.25%-7.38M | -159.09%-4.96M | -328.75%-2.5M | -20.64%-8.73M | 160.43%8.81M | 63.58%-12.34M | 197.63%8.39M | 111.94%1.09M | -271.23%-7.24M | -2.72%-14.59M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data