(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 | 34.06%-1.24M | 25.79%-327.72K | 48.77%-248.72K | 43.31%-272.59K | 17.50%-395.45K | -4.80%-1.89M | -11.75%-441.59K | -10.62%-485.46K | 12.28%-480.82K | -14.49%-479.32K |
Net income from continuing operations | 21.14%-3.03M | -39.90%-1.32M | 32.22%-549.27K | 43.25%-589.09K | 45.85%-566.78K | 52.25%-3.84M | 18.67%-946.85K | 74.57%-810.36K | 62.30%-1.04M | -11.27%-1.05M |
Operating gains losses | 129.50%538.63K | 539.80%370.63K | -6.73%54.03K | 43.95%82.48K | -48.84%31.48K | -58.05%234.7K | -0.95%57.93K | -78.64%57.93K | -76.29%57.3K | 619.16%61.54K |
Depreciation and amortization | -1.72%27.62K | 13.68%7.58K | 8.47%7.29K | -15.55%6.14K | -11.18%6.62K | 7.52%28.1K | -2.44%6.67K | 14.65%6.72K | 7.27%7.27K | 11.73%7.45K |
Other non cash items | -97.91%24.87K | -108.19%-31.08K | -83.77%37.43K | -85.79%31.93K | -103.75%-13.42K | -75.15%1.19M | -27.87%379.49K | -89.25%230.71K | -87.98%224.73K | 39.68%357.47K |
Change In working capital | 74.79%873.31K | 437.70%328.91K | 627.06%214.82K | -31.75%182.93K | 4.07%146.64K | -19.22%499.64K | -65.56%61.17K | -63.99%29.55K | 206.13%268.02K | -48.06%140.9K |
-Change in inventory | 95.38%-304 | ---- | ---- | ---- | ---- | ---6.58K | ---- | ---- | ---- | ---- |
-Change in prepaid assets | 103.27%3.37K | -35.96%-12.13K | 101.51%1.57K | 0.13%2.35K | 63.08%11.59K | -1,117.55%-103.09K | -373.12%-8.92K | -1,286.96%-103.62K | 425.50%2.35K | 1,503.61%7.1K |
-Change in payables and accrued expense | 43.10%870.94K | 342.72%341K | 60.83%213.61K | -31.81%180.93K | 1.47%135.41K | -5.10%608.61K | -57.00%77.02K | 30.21%132.82K | 194.63%265.32K | -50.59%133.45K |
-Change in other current assets | 6.16%48.06K | -0.14%11.64K | 8.47%12.39K | 8.33%12.14K | 8.22%11.9K | -49.73%45.28K | 8.07%11.65K | 3.52%11.43K | -58.99%11.21K | -73.14%10.99K |
-Change in other current liabilities | -9.39%-48.76K | 5.97%-11.29K | -15.06%-12.74K | -15.05%-12.49K | -15.03%-12.24K | 57.31%-44.58K | -15.06%-12K | 52.89%-11.08K | 64.14%-10.86K | 73.53%-10.64K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 34.06%-1.24M | 25.79%-327.72K | 48.77%-248.72K | 43.31%-272.59K | 17.50%-395.45K | -4.80%-1.89M | -11.75%-441.59K | -10.62%-485.46K | 12.28%-480.82K | -14.49%-479.32K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -27.44%-6.4K | 0 | 1.72M | 99.08%-5.02K | 70.86%-5.02K | 0 | ||||
Net PPE purchase and sale | -27.44%-6.4K | --0 | ---- | ---- | ---- | 94.83%-5.02K | 70.86%-5.02K | ---- | ---- | ---- |
Net investment purchase and sale | --0 | --0 | --1.73M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -27.44%-6.4K | --0 | --1.72M | ---1.73M | --0 | 99.08%-5.02K | 70.86%-5.02K | --0 | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -101.76%-60K | 0.00%-15K | 0.00%-15K | -101.09%-15K | -100.73%-15K | -12.52%3.4M | -120.33%-15K | -50.00%-15K | -58.25%1.38M | 288.60%2.05M |
Net issuance payments of debt | -102.26%-60K | 93.88%-15K | 0.00%-15K | -101.01%-15K | -101.05%-15K | -26.52%2.66M | -1,533.33%-245K | -50.00%-15K | -53.51%1.49M | 225.00%1.43M |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | 177.80%739.86K | --0 | --0 | --0 | 733.33%739.86K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---115K | ---115K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -101.76%-60K | 0.00%-15K | 0.00%-15K | -101.09%-15K | -100.73%-15K | -12.52%3.4M | -120.33%-15K | -50.00%-15K | -58.25%1.38M | 288.60%2.05M |
Net cash flow | ||||||||||
Beginning cash position | 64.02%3.86M | -33.06%2.89M | -70.22%1.44M | -12.17%3.45M | 64.02%3.86M | 188.29%2.36M | 60.54%4.32M | 31.55%4.82M | 324.00%3.93M | 188.29%2.36M |
Current changes in cash | -186.95%-1.31M | 25.76%-342.72K | 391.27%1.46M | -325.39%-2.02M | -126.05%-410.45K | -1.98%1.51M | -36.33%-461.62K | 48.61%-500.46K | -67.37%894.18K | 1,330.61%1.58M |
End cash Position | -33.94%2.55M | -33.94%2.55M | -33.06%2.89M | -70.22%1.44M | -12.17%3.45M | 64.02%3.86M | 64.02%3.86M | 60.54%4.32M | 31.55%4.82M | 324.00%3.93M |
Free cash flow | 33.89%-1.25M | 26.62%-327.72K | 47.45%-255.12K | 43.31%-272.59K | 17.50%-395.45K | 0.30%-1.89M | -8.30%-446.62K | 5.49%-485.46K | 13.10%-480.82K | -14.49%-479.32K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data