(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 | 114.82%1.16M | 199.54%4.77M | 84.78%-322K | 262.54%1.41M | -13,717.65%-4.7M | -735.75%-7.81M | -491.91%-4.79M | -173.77%-2.12M | 64.71%-865K | 91.73%-34K |
Net income from continuing operations | -1,300.26%-5.49M | -573.16%-1.6M | -104.24%-22K | -355.78%-1.14M | -172.17%-2.72M | -124.20%-392K | 117.65%339K | -79.57%519K | -110.18%-251K | 31.81%-999K |
Operating gains losses | -447.37%-132K | --0 | ---- | ---- | ---- | 101.07%38K | 102.31%68K | --0 | ---6K | ---24K |
Depreciation and amortization | 20.25%2.73M | 22.20%732K | 24.49%732K | 11.98%645K | 22.40%623K | 15.27%2.27M | 17.22%599K | 17.13%588K | 17.07%576K | 9.23%509K |
Other non cash items | --43K | --15K | --13K | --10K | --5K | ---- | ---- | ---- | ---- | ---- |
Change In working capital | 100.25%32K | 172.40%4.63M | 53.31%-1.9M | 145.00%901K | -766.75%-3.6M | -192.46%-12.89M | -1,136.94%-6.4M | -2,494.90%-4.07M | 37.32%-2M | 22.86%-415K |
-Change in receivables | 157.22%2.89M | 387.32%3.9M | -7.41%-2.93M | -18.29%-1.74M | 630.74%3.66M | -41.41%-5.05M | 57.97%-1.36M | -69.78%-2.73M | -218.72%-1.47M | 2,405.00%501K |
-Change in inventory | 102.35%219K | 117.78%731K | 156.59%1.64M | 72.65%-486K | -208.13%-1.67M | -2,498.46%-9.33M | -338.93%-4.11M | -1,135.71%-2.9M | 31.36%-1.78M | -155.37%-541K |
-Change in prepaid assets | 70.17%-361K | 342.12%845K | 27.67%-298K | 19.86%-694K | -151.32%-214K | -9,983.33%-1.21M | -131.41%-349K | -162.24%-412K | 44.56%-866K | 287.00%417K |
-Change in payables and accrued expense | -234.07%-3.33M | -6.55%-732K | -129.38%-557K | 120.68%3.13M | -3,513.29%-5.17M | 1,373.33%2.48M | -312.04%-687K | 140.61%1.9M | 312.44%1.42M | 77.66%-143K |
-Change in other current liabilities | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Change in other working capital | 176.13%613K | -200.92%-110K | 256.72%239K | -0.14%694K | 67.64%-210K | 231.34%222K | 161.93%109K | 658.33%67K | 5.95%695K | -61.85%-649K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 114.82%1.16M | 199.54%4.77M | 84.78%-322K | 262.54%1.41M | -13,717.65%-4.7M | -735.75%-7.81M | -491.91%-4.79M | -173.77%-2.12M | 64.71%-865K | 91.73%-34K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -7.23%-4.15M | -28.08%-1.15M | 57.61%-579K | -6.84%-1.2M | -152.06%-1.23M | -162.33%-3.87M | -445.12%-894K | -479.44%-1.37M | -108.13%-1.13M | 57.03%-486K |
Capital expenditure reported | -9.79%-4.28M | -28.08%-1.15M | 47.95%-711K | -6.27%-1.2M | -140.20%-1.23M | -86.97%-3.9M | -445.12%-894K | -444.22%-1.37M | -109.24%-1.13M | 54.91%-510K |
Net investment purchase and sale | 340.00%132K | --0 | --132K | --0 | --0 | -95.09%30K | --0 | --0 | --6K | --24K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -7.23%-4.15M | -28.08%-1.15M | 57.61%-579K | -6.84%-1.2M | -152.06%-1.23M | -162.33%-3.87M | -445.12%-894K | -479.44%-1.37M | -108.13%-1.13M | 57.03%-486K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,069.49%10.07M | -169.93%-386K | 42.86%-156K | 485.27%863K | 2,544.11%9.75M | -105.37%-1.04M | 34.70%-143K | 97.35%-273K | -100.80%-224K | -120.33%-399K |
Net issuance payments of debt | --9.91M | ---5K | ---25K | --0 | --9.94M | --0 | --0 | --0 | --0 | --0 |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --963K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net other financing activities | 23.39%-796K | -166.43%-381K | 52.01%-131K | 55.36%-100K | 53.88%-184K | 13.49%-1.04M | 49.11%-143K | 18.26%-273K | 32.73%-224K | -57.71%-399K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,069.49%10.07M | -169.93%-386K | 42.86%-156K | 485.27%863K | 2,544.11%9.75M | -105.37%-1.04M | 34.70%-143K | 97.35%-273K | -100.80%-224K | -120.33%-399K |
Net cash flow | ||||||||||
Beginning cash position | -42.51%17.14M | -4.44%20.93M | -14.34%22.21M | -26.22%21.17M | -42.51%17.14M | 161.26%29.81M | -25.05%21.9M | -28.73%25.92M | 149.07%28.69M | 161.26%29.81M |
Current changes in cash | 155.65%7.08M | 155.57%3.24M | 71.84%-1.06M | 148.13%1.07M | 516.65%3.83M | -166.61%-12.72M | -794.05%-5.83M | 46.93%-3.75M | -108.89%-2.22M | -318.29%-919K |
Effect of exchange rate changes | 252.08%169K | -79.76%216K | 17.60%-220K | 94.93%-28K | 200.50%201K | 106.91%48K | 525.10%1.07M | -242.31%-267K | -922.22%-552K | 35.90%-200K |
End cash Position | 42.29%24.38M | 42.29%24.38M | -4.44%20.93M | -14.34%22.21M | -26.22%21.17M | -42.51%17.14M | -42.51%17.14M | -25.05%21.9M | -28.73%25.92M | 149.07%28.69M |
Free cash flow | 73.29%-3.13M | 163.76%3.63M | 70.32%-1.03M | 110.17%203K | -988.79%-5.92M | -1,263.10%-11.71M | -637.02%-5.69M | -233.07%-3.48M | 33.26%-2M | 64.72%-544K |
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