(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 | -78.83%-5.77M | -1.65%-1.14M | -40.04%-1.36M | -264.95%-1.84M | -126.21%-1.43M | -165.57%-3.22M | -176.83%-1.12M | -106.38%-970.71K | -89.67%-505.24K | -755.97%-630.87K |
Net income from continuing operations | -17.28%-6.66M | -27.52%-2.39M | -10.45%-1.55M | -7.87%-1.29M | -18.59%-1.43M | -75.12%-5.68M | -35.49%-1.88M | -27.57%-1.4M | -122.48%-1.19M | -444.20%-1.21M |
Operating gains losses | ---48.48K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 161.79%85.26K | 48.61%19.23K | 154.85%19.23K | 380.21%30.53K | 184.22%16.26K | 324.22%32.57K | 786.98%12.94K | 175.90%7.55K | 82.54%6.36K | --5.72K |
Other non cash items | -71.65%302.1K | -61.60%76.6K | -78.32%70.99K | -68.29%90.36K | -74.71%64.14K | 22.63%1.07M | 0.51%199.5K | 2.07%327.47K | 6.19%284.97K | 212.33%253.59K |
Change In working capital | -57.64%-363.79K | 825.25%889.7K | 46.88%-109.78K | -3,160.44%-642.47K | -398.37%-501.24K | -27.41%-230.78K | -32.09%96.16K | -9.38%-206.65K | 87.88%-19.71K | -449.80%-100.58K |
-Change in receivables | 97.99%-3.68K | 70.59%-11.44K | 4,877.92%33.97K | 73.81%-8.69K | 84.11%-17.53K | -321.93%-183.09K | -138.26%-38.9K | 95.95%-711 | -291.85%-33.16K | -10,397.53%-110.33K |
-Change in inventory | -1,281.43%-564.31K | -2.00%321.63K | 35.59%-151.9K | -8,748.24%-283.41K | -988.38%-450.63K | 119.07%47.77K | 4,669.11%328.2K | -54.70%-235.83K | 76.03%-3.2K | 46.54%-41.4K |
-Change in prepaid assets | 27.63%-102.98K | -122.14%-23.36K | 92.76%-19.02K | -5,291.00%-85.96K | 93.38%25.36K | -228.01%-142.29K | 707.04%105.51K | ---262.57K | 103.25%1.66K | -47.54%13.11K |
-Change in payables and accrued expense | 346.34%303.29K | 242.69%396.04K | -87.36%36.97K | -1,062.27%-144.34K | -61.55%14.63K | -56.87%67.95K | -310.54%-277.55K | 25,220.87%292.46K | 122.46%15K | -58.34%38.04K |
-Change in other current assets | --0 | ---- | ---- | --0 | ---10K | 200.00%1.46K | ---- | ---- | --0 | --0 |
-Change in other current liabilities | ---- | ---- | ---20.33K | ---120.07K | ---64.63K | ---- | ---- | --0 | --0 | --0 |
-Change in other working capital | 117.18%3.88K | --1.8K | --520 | --0 | --1.56K | ---22.57K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -78.83%-5.77M | -1.65%-1.14M | -40.04%-1.36M | -264.95%-1.84M | -126.21%-1.43M | -165.57%-3.22M | -176.83%-1.12M | -106.38%-970.71K | -89.67%-505.24K | -755.97%-630.87K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 9.64%-198.75K | 3,215.05%2.01M | -61.97%-93.42K | -13,007.41%-1.98M | -65.69%-136.96K | -85.68%-219.95K | -106.75%-64.52K | -57.49%-57.67K | 63.74%-15.09K | -818.46%-82.66K |
Capital expenditure reported | --0 | --0 | --0 | --0 | --0 | 47.97%-37.67K | -35.64%-12.75K | 77.50%-6.08K | 99.86%-37 | -109.01%-18.81K |
Net PPE purchase and sale | 37.06%-76.51K | 191.00%28.21K | -40.10%-70.29K | 23.99%-6.3K | 12.37%-28.14K | -484.93%-121.56K | -206.30%-31K | -481.53%-50.17K | -307.27%-8.29K | ---32.11K |
Net intangibles purchase and sale | -184.99%-173.04K | 11.99%-18.28K | -1,517.48%-23.13K | -236.84%-22.8K | -242.82%-108.83K | -140.25%-60.72K | -77.75%-20.78K | -43.86%-1.43K | 46.24%-6.77K | ---31.74K |
Net investment purchase and sale | --50.8K | --2M | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 9.64%-198.75K | 3,215.05%2.01M | -61.97%-93.42K | -13,007.41%-1.98M | -65.69%-136.96K | -85.68%-219.95K | -106.75%-64.52K | -57.49%-57.67K | 63.74%-15.09K | -818.46%-82.66K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -4.23%6.66M | -141.46%-490.16K | 0 | 1,015.72%5.73M | 110.61%1.42M | 402.11%6.96M | -145.15%-203K | 1,237.31%5.97M | 98.89%513.46K | 192.24%675.55K |
Net issuance payments of debt | -113.32%-109.5K | --0 | --0 | --0 | -114.90%-109.5K | -18.15%822K | -137.86%-203K | -160.74%-220K | 381.13%510K | --735K |
Net common stock issuance | -32.83%4.12M | --0 | --0 | ---- | ---- | 1,144.95%6.13M | --0 | 19,414.82%6.13M | ---- | ---- |
Proceeds from stock option exercised by employees | --3.15M | --0 | --0 | --1.61M | --1.53M | --0 | --0 | --0 | --0 | --0 |
Net other financing activities | -7,433.38%-490.16K | ---- | ---- | ---- | ---- | 106.01%6.68K | --0 | 18.69%62.67K | -88.71%3.46K | -27.24%-59.45K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -4.23%6.66M | -141.46%-490.16K | --0 | 1,015.72%5.73M | 110.61%1.42M | 402.11%6.96M | -145.15%-203K | 1,237.31%5.97M | 98.89%513.46K | 192.24%675.55K |
Net cash flow | ||||||||||
Beginning cash position | 4,404.26%3.59M | -21.55%3.9M | 15,257.66%5.36M | 8,162.86%3.45M | 4,404.26%3.59M | 195.03%79.73K | 7,549.14%4.98M | -72.24%34.88K | -76.21%41.75K | 195.03%79.73K |
Current changes in cash | -80.17%696.34K | 127.71%383.78K | -129.40%-1.45M | 27,840.68%1.91M | -272.03%-141.28K | 6,562.46%3.51M | -9,541.18%-1.39M | 8,255.65%4.94M | 86.21%-6.87K | -125.58%-37.98K |
End cash Position | 19.39%4.29M | 19.39%4.29M | -21.55%3.9M | 15,257.66%5.36M | 8,162.86%3.45M | 4,404.26%3.59M | 4,404.26%3.59M | 7,549.14%4.98M | -72.24%34.88K | -76.21%41.75K |
Free cash flow | -74.71%-6.02M | 4.58%-1.13M | -41.27%-1.45M | -259.96%-1.87M | -119.20%-1.56M | -158.47%-3.44M | -171.80%-1.18M | -102.84%-1.03M | -68.94%-520.34K | -762.77%-713.53K |
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