(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | (Q2)Jun 30, 2018 | (Q1)Mar 31, 2018 | (FY)Dec 31, 2017 | (Q4)Dec 31, 2017 | (Q3)Sep 30, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 35.93%-2.04M | -3.18M | -126.48%-720.06K | -1,165.57%-346.73K | 44.91%-160.04K | -145.19%-224.62K | 107.63%11.33K | -175.08%-317.93K | -186.94%-27.4K | -379.10%-290.53K |
Net income from continuing operations | -518.96%-15.23M | --3.64M | -17.68%-1.46M | 176.83%675.49K | 336.77%1.11M | -769.12%-3.25M | 106.56%11.33K | -23.55%-1.24M | -567.80%-879.17K | -236.95%-466.95K |
Operating gains losses | 96.93%-595.22K | ---19.39M | -5.87%480.2K | ---1.13M | -3,810.27%-1.33M | ---- | ---- | 343.76%510.13K | ---- | ---33.95K |
Depreciation and amortization | 889.43%5.44M | --549.8K | 27.05%2.33K | 74.67%800 | -57.29%586 | 105.02%939 | --0 | 0.00%1.83K | 0.00%458 | 200.22%1.37K |
Other non cash items | 66.66%2.86M | --1.72M | 62.34%184.46K | --118.7K | -71.09%28.39K | ---- | ---- | -73.12%113.63K | ---- | 37.77%98.2K |
Change In working capital | -155.04%-310.56K | --564.28K | -79.28%41.01K | -109.33%-21.22K | -65.31%15.16K | -73.13%47.08K | --0 | -53.99%197.9K | 616.57%227.55K | 604.35%43.69K |
-Change in receivables | 71.31%-275.32K | ---959.68K | -201.54%-29.04K | -169.24%-29.04K | --0 | --0 | --0 | 211.34%28.6K | -86.26%41.94K | 85.99%-37.52K |
-Change in inventory | ---- | ---- | -43.01%14.96K | -72.59%14.96K | --0 | --0 | --0 | -71.00%26.25K | 252.14%54.57K | -151.73%-38.8K |
-Change in prepaid assets | -71.64%14.27K | --50.3K | --0 | --0 | --0 | --0 | --0 | -99.28%1.5K | -51.13%1.88K | --1.13K |
-Change in payables and accrued expense | 14.40%1.21M | --1.05M | -45.04%77.67K | -84.32%22.3K | -93.24%8.03K | -71.03%47.33K | --0 | 122.34%141.3K | 438.04%142.26K | 580.77%118.88K |
-Change in other current assets | -338.17%-1.24M | --520.06K | ---22.32K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other current liabilities | 82.77%-17.42K | ---101.09K | -200.00%-254 | ---7.12K | --7.12K | ---254 | --0 | --254 | ---- | --0 |
Cash from discontinued investing activities | 42.00%-134.5K | -231.91K | ||||||||
Operating cash flow | 36.34%-2.17M | ---3.41M | -126.48%-720.06K | -1,165.57%-346.73K | 44.91%-160.04K | -145.19%-224.62K | 107.63%11.33K | -175.08%-317.93K | -186.94%-27.4K | -379.10%-290.53K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 93.24%-522.23K | -7.72M | -6.87K | -1.89K | -3.49K | 0 | 0 | |||
Net PPE purchase and sale | 89.97%-750K | ---7.47M | ---6.87K | ---1.89K | ---3.49K | ---- | ---- | --0 | ---- | --0 |
Net investment purchase and sale | 192.32%227.77K | ---246.72K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 93.24%-522.23K | ---7.72M | ---6.87K | ---1.89K | ---3.49K | ---- | ---- | --0 | ---- | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -78.69%2.47M | 11.59M | 147.77%774.04K | 1,897.42%339.56K | -53.43%137.56K | -113.58%-15.48K | 103.52%312.4K | 163.07%312.4K | 36.00%17K | 5,526.67%295.4K |
Net issuance payments of debt | -93.75%721.87K | --11.54M | 34.39%407.74K | 1,897.42%339.56K | -71.29%84.82K | -380.74%-320.04K | 97.65%303.4K | 172.72%303.4K | 36.00%17K | 5,526.67%295.4K |
Net common stock issuance | 1,770.72%33.83K | ---2.03K | --366.29K | --0 | --52.74K | ---- | ---- | ---- | ---- | ---- |
Net preferred stock issuance | 3,328.00%1.71M | --50K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | --9K | --9K | --0 | ---- |
Cash from discontinued financing activities | 0 | 0 | ||||||||
Financing cash flow | -78.69%2.47M | --11.59M | 147.77%774.04K | 1,897.42%339.56K | -53.43%137.56K | -113.58%-15.48K | 103.52%312.4K | 163.07%312.4K | 36.00%17K | 5,526.67%295.4K |
Net cash flow | ||||||||||
Beginning cash position | 540.28%542.34K | --84.7K | --0 | 440.15%56.16K | ---- | ---- | --0 | 134.88%5.53K | 303.45%10.4K | -90.46%5.53K |
Current changes in cash | -149.10%-224.71K | --457.63K | 952.00%47.11K | 12.94%-9.05K | ---- | ---- | 115.06%10.51K | -274.14%-5.53K | -452.20%-10.4K | 108.79%4.87K |
End cash Position | -41.43%317.63K | --542.34K | --47.11K | --47.11K | 440.15%56.16K | 150.35%82.13K | 0.91%10.51K | --0 | --0 | 303.45%10.4K |
Free cash flow | 73.16%-2.92M | ---10.89M | -128.64%-726.93K | -1,172.45%-348.61K | 43.71%-163.53K | -146.83%-226.12K | 107.63%11.33K | -175.08%-317.93K | -186.94%-27.4K | -379.10%-290.53K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unaudited | -- | -- | -- | -- | Unaudited | -- | -- |
No Data
No Data