(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 | 27.92%-5.61M | 88.05%-301K | 5.98%-2.23M | -327.26%-2.41M | 71.56%-660K | 41.83%-7.78M | 37.35%-2.52M | 23.15%-2.37M | 86.30%-565K | -8.46%-2.32M |
Net income from continuing operations | 13.40%-26.08M | 57.83%-9.06M | -419.12%-7.44M | -11.34%-5.26M | -75.44%-4.31M | -992.60%-30.11M | -6,855.99%-21.49M | -1,640.86%-1.43M | -261.04%-4.73M | -99.76%-2.46M |
Operating gains losses | 97.51%-43K | 76.19%-5K | --0 | -116.67%-13K | 98.52%-25K | -668.44%-1.73M | 81.42%-21K | 92.11%-9K | 75.00%-6K | -6,611.54%-1.69M |
Depreciation and amortization | -99.83%6K | --0 | -226.36%-359K | -30.38%181K | -28.68%184K | 224.51%3.62M | 522.72%3.21M | -157.29%-110K | 113.11%260K | -9.47%258K |
Deferred tax | -518.13%-807K | -117.64%-591K | ---- | ---- | ---- | --193K | --3.35M | ---- | ---- | ---- |
Other non cash items | -2.67%1.09M | 217.02%110K | -29.18%563K | -0.47%210K | -0.48%209K | 72.88%1.12M | -144.76%-94K | 276.78%795K | 58.65%211K | 121.05%210K |
Change In working capital | 22.53%16.17M | -26.78%5.17M | 221.29%5.3M | -30.26%2.4M | 216.92%3.3M | 193.72%13.19M | 230.01%7.06M | 144.79%1.65M | 202.19%3.45M | 165.24%1.04M |
-Change in receivables | -1.30%12.19M | -55.53%2.72M | 2,508.47%3.08M | -19.23%3.9M | 93.77%2.49M | 203.65%12.35M | 220.60%6.12M | 102.87%118K | 371.40%4.83M | 234.13%1.29M |
-Change in prepaid assets | ---- | ---- | 72.86%242K | -1,366.67%-532K | 75.40%-61K | ---- | ---- | -76.55%140K | 115.61%42K | -64.24%-248K |
-Change in payables and accrued expense | 520.17%4.49M | 566.37%2.22M | 323.01%1.76M | -126.57%-190K | 49.25%697K | 178.70%724K | 166.40%333K | -137.54%-791K | 192.38%715K | 653.23%467K |
-Change in other current assets | ---- | ---- | ---- | -83.58%56K | 68.75%135K | ---- | ---- | ---- | -19.00%341K | 137.04%80K |
-Change in other current liabilities | -330.00%-215K | -106.73%-33K | 192.15%176K | 35.96%-114K | -42.69%-244K | 90.00%-50K | 585.15%490K | -241.07%-191K | 61.56%-178K | -242.50%-171K |
-Change in other working capital | -278.57%-300K | -276.47%-90K | -91.80%229K | 68.84%-718K | 174.80%279K | 118.22%168K | 154.84%51K | 2,049.23%2.79M | -353.54%-2.3M | 17.29%-373K |
Cash from discontinued investing activities | 54.25%563K | -78.36%79K | 365K | 365K | ||||||
Operating cash flow | 31.97%-5.04M | 89.69%-222K | 26.37%-1.75M | -327.26%-2.41M | 71.56%-660K | 44.56%-7.41M | 46.43%-2.15M | 23.15%-2.37M | 86.30%-565K | -8.46%-2.32M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -471K | -169.57%-112K | -406.90%-294K | 59.02%-25K | 4.76%-40K | 0 | 250.47%161K | -293.33%-58K | 32.97%-61K | -124.85%-42K |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | ---80K | ---54K | --0 | --0 | ---26K |
Net business purchase and sale | ---572K | -175.00%-153K | -311.69%-317K | 67.11%-25K | -50.98%-77K | --0 | 298.06%204K | -60.42%-77K | 51.28%-76K | ---51K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---471K | -169.57%-112K | -406.90%-294K | 59.02%-25K | 4.76%-40K | --0 | 250.47%161K | -293.33%-58K | 32.97%-61K | -124.85%-42K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 10.10%4.73M | 80.33%-177K | -109.10%-473K | 5.08M | 7,400.00%300K | -66.95%4.3M | -112.45%-900K | 27,242.11%5.2M | 0 | -99.76%4K |
Net issuance payments of debt | 40.48%-369K | 79.68%-126K | ---- | ---- | ---- | -107.82%-620K | -120.67%-620K | ---- | ---- | ---- |
Net common stock issuance | 3.62%5.38M | --0 | --0 | --5.08M | --300K | 2.63%5.2M | --0 | --5.2M | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | -78.95%4K | --0 | --0 | --0 | --4K |
Net other financing activities | -0.36%-281K | ---51K | ---- | ---- | ---- | ---280K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 10.10%4.73M | 80.33%-177K | -109.10%-473K | --5.08M | 7,400.00%300K | -66.95%4.3M | -112.45%-900K | 27,242.11%5.2M | --0 | -99.76%4K |
Net cash flow | ||||||||||
Beginning cash position | -77.49%905K | -83.31%634K | 204.25%3.15M | -69.60%505K | -77.49%905K | -8.34%4.02M | 313.73%3.8M | -73.85%1.04M | -59.29%1.66M | -8.34%4.02M |
Current changes in cash | 74.90%-782K | 82.34%-511K | -191.02%-2.52M | 522.36%2.64M | 83.04%-400K | -751.09%-3.12M | -193.26%-2.89M | 190.89%2.76M | -413.11%-626K | -670.92%-2.36M |
End cash Position | -86.41%123K | -86.41%123K | -83.31%634K | 204.25%3.15M | -69.60%505K | -77.49%905K | -77.49%905K | 313.73%3.8M | -73.85%1.04M | -59.29%1.66M |
Free cash flow | 32.69%-5.04M | 89.95%-222K | 26.37%-1.75M | -327.26%-2.41M | 71.88%-660K | 43.96%-7.49M | 45.09%-2.21M | 23.15%-2.37M | 86.30%-565K | -9.67%-2.35M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data