(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 | -23.27%-752.11K | -12.81%-160.36K | -21.72%-167.66K | -2.57%-189.12K | -61.07%-234.98K | -134.22%-610.15K | -142.15K | -137.75K | -184.37K | -145.88K |
Net income from continuing operations | -192.71%-1.58M | -144.34%-375.55K | -323.36%-503.81K | -287.56%-471.16K | -57.93%-230.21K | -79.26%-540.04K | ---153.7K | ---119K | ---121.57K | ---145.77K |
Operating gains losses | ---192.76K | ---235.13K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non cash items | --613.49K | --138.05K | --282.43K | --193K | --1 | ---- | ---- | ---- | ---- | ---- |
Change In working capital | 596.19%347.9K | 2,647.92%317.28K | 160.53%11.35K | 138.29%24.05K | -4,043.48%-4.77K | -471.01%-70.11K | --11.55K | ---18.74K | ---62.8K | ---115 |
-Change in receivables | ---3.6K | --0 | --0 | 2,353.14%11.49K | ---15.09K | --0 | --0 | --510 | ---510 | --0 |
-Change in inventory | 149.34%40.32K | 86,790.77%56.35K | --0 | 73.96%-16.13K | 121.05%100 | -534.34%-81.73K | ---65 | ---19.25K | ---61.93K | ---475 |
-Change in prepaid assets | 189.36%12.13K | 162.50%8.49K | ---9.93K | 3,623.61%12.69K | 147.78%892 | ---13.58K | ---13.58K | --0 | ---360 | --360 |
-Change in payables and accrued expense | 1,087.26%299.05K | 902.23%252.44K | --21.27K | --16K | --9.33K | --25.19K | --25.19K | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -22.45%-747.1K | -9.29%-155.36K | -21.71%-167.66K | -2.57%-189.12K | -61.07%-234.98K | -134.22%-610.15K | ---142.15K | ---137.75K | ---184.37K | ---145.88K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -86.5K | 0 | 0 | 0 | 0 | 0 | ||||
Net business purchase and sale | ---65K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | ---21.5K | --65K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---86.5K | --0 | --0 | ---21.5K | ---65K | --0 | --0 | --0 | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 10.18%777.48K | -30.81%169.98K | 45.83%175K | -91.04%17.48K | 186.22%415.02K | 161.31%705.67K | 245.67K | 120K | 195K | 145K |
Net issuance payments of debt | -32.81%364.98K | 104.37%169.98K | 45.83%175K | -91.04%17.48K | -98.26%2.52K | 178.48%543.17K | --83.17K | --120K | --195K | --145K |
Net common stock issuance | 153.85%412.5K | --0 | --0 | --0 | --412.5K | 116.67%162.5K | --162.5K | --0 | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 10.18%777.48K | -30.81%169.98K | 45.83%175K | -91.04%17.48K | 186.22%415.02K | 161.31%705.67K | --245.67K | --120K | --195K | --145K |
Net cash flow | ||||||||||
Beginning cash position | 1,000.96%105.07K | 2,123.98%34.32K | 39.84%26.97K | 2,441.11%220.11K | 1,000.96%105.07K | --9.54K | --1.54K | --19.29K | --8.66K | --9.54K |
Current changes in cash | -158.76%-56.12K | -85.87%14.63K | 141.38%7.34K | -1,917.60%-193.14K | 13,158.57%115.05K | 900.96%95.52K | --103.52K | ---17.75K | --10.63K | ---881 |
End cash Position | -53.42%48.94K | -53.42%48.94K | 2,123.98%34.32K | 39.84%26.97K | 2,441.11%220.11K | 1,000.96%105.07K | --105.07K | --1.54K | --19.29K | --8.66K |
Free cash flow | -22.45%-747.1K | -9.29%-155.36K | -21.71%-167.66K | -2.57%-189.12K | -61.07%-234.98K | -134.22%-610.15K | ---142.15K | ---137.75K | ---184.37K | ---145.88K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data