(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 | 214.95%263.19K | 298.45%51.73K | 347.17%428.93K | -450.96%-236.71K | 119.88%19.24K | 66.36%-228.97K | 18.22%-26.07K | -43.35%-173.54K | 141.49%67.45K | 73.49%-96.81K |
Net income from continuing operations | -331.46%-3.21M | -1,588.41%-3.24M | 157.09%223.37K | -6,981.58%-300.38K | 162.92%104.18K | 27.14%-744.28K | 46.25%-191.8K | -11.52%-391.28K | 109.63%4.37K | 38.33%-165.56K |
Operating gains losses | --2.34M | --2.65M | --336.93K | ---314.36K | ---334.11K | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -11.69%234.71K | 15.45%69.31K | -38.21%40.67K | -8.99%61.38K | -12.57%63.36K | -16.86%265.76K | -66.60%60.03K | 99.62%65.82K | 32.71%67.44K | 29.18%72.47K |
Other non cash items | -40.97%2.71K | -58.29%370 | ---342 | --342 | -36.81%2.34K | 7.10%4.58K | --887 | --0 | --0 | -13.62%3.7K |
Change In working capital | 204.25%117.93K | -97.33%2.8K | -492.09%-222.37K | 898.02%238.45K | 206.61%99.04K | 112.64%38.76K | 2,700.53%104.82K | 90.29%56.71K | 82.22%-29.88K | 46.05%-92.9K |
-Change in receivables | 120.01%110.2K | -128.09%-15.16K | 395.56%239.33K | -1,508.49%-174.26K | 193.42%60.29K | 142.13%50.09K | 160.81%53.96K | 39.35%48.29K | -1.80%12.37K | 16.64%-64.54K |
-Change in prepaid assets | 3,635.91%31.94K | 191.44%66.6K | -7,453.97%-568.81K | 633.68%478.01K | 170.51%56.14K | 101.73%855 | -71.65%22.85K | -126.22%-7.53K | 268.85%65.15K | 33.82%-79.62K |
-Change in payables and accrued expense | -22.61%41.17K | -161.19%-31.37K | 366.73%123.64K | 53.26%-49.38K | -102.13%-1.73K | 159.31%53.2K | 90.60%51.26K | 647.00%26.49K | 37.18%-105.63K | 43.75%81.08K |
-Change in other current liabilities | 0.00%-65.39K | 25.71%-17.27K | -56.70%-16.52K | -798.14%-15.93K | 47.48%-15.66K | -34.71%-65.39K | -54.60%-23.25K | 63.30%-10.54K | -106.80%-1.77K | 3.41%-29.82K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 214.95%263.19K | 298.48%51.73K | 347.17%428.93K | -450.96%-236.71K | 119.88%19.24K | 66.36%-228.96K | 18.24%-26.06K | -43.35%-173.54K | 141.49%67.45K | 73.49%-96.81K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -44.65%-2.4M | 48.19%-448.7K | -182.55%-1.51M | 2.10%-226.69K | -619.32%-222.22K | -597.54%-1.66M | -5,077.18%-866.09K | -877.71%-532.87K | -2,396.68%-231.55K | 82.55%-30.89K |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | 64.85%-15.05K | 92.96%-885 | -99.72%2 | -100.00%-1 | 77.52%-14.16K |
Net business purchase and sale | -45.97%-2.4M | 48.14%-448.7K | -182.54%-1.51M | 2.10%-226.69K | -1,228.11%-222.22K | ---1.65M | ---865.21K | -865.12%-532.87K | -954.18%-231.55K | 85.33%-16.73K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -44.65%-2.4M | 48.19%-448.7K | -182.55%-1.51M | 2.10%-226.69K | -619.32%-222.22K | -597.54%-1.66M | -5,077.18%-866.09K | -877.71%-532.87K | -2,396.68%-231.55K | 82.55%-30.89K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 7.06%1.65M | 0 | 0 | 750.5K | 901.5K | -66.24%1.54M | 1.54M | 0 | 0 | 0 |
Net common stock issuance | 7.06%1.65M | --0 | --0 | --750.5K | --901.5K | -76.54%1.54M | --1.54M | --0 | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 7.06%1.65M | --0 | --0 | --750.5K | --901.5K | -66.24%1.54M | --1.54M | --0 | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | -7.10%4.55M | 14.37%4.46M | 20.21%5.53M | 10.05%5.25M | -7.10%4.55M | 293.91%4.89M | -21.18%3.9M | -10.08%4.6M | -9.57%4.77M | 293.91%4.89M |
Current changes in cash | -40.49%-488.03K | -160.99%-396.98K | -52.41%-1.08M | 274.95%287.1K | 647.00%698.52K | -109.51%-347.37K | 1,439.09%650.85K | -302.38%-706.41K | -7.62%-164.11K | -103.17%-127.7K |
End cash Position | -10.73%4.06M | -10.73%4.06M | 14.37%4.46M | 20.21%5.53M | 10.05%5.25M | -7.10%4.55M | -7.10%4.55M | -21.18%3.9M | -10.08%4.6M | -9.57%4.77M |
Free cash flow | 207.86%263.19K | 291.96%51.73K | 347.17%428.93K | -450.97%-236.71K | 117.34%19.24K | 66.27%-244.01K | 39.37%-26.95K | -44.20%-173.54K | 151.67%67.45K | 74.08%-110.97K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data