(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 | 1,580.00%518K | -324.44%-764K | 0.31%319K | 566.67%800K | 155.63%163K | -111.71%-35K | 68.71%-180K | -25.81%318K | -68.94%120K | -594.08%-293K |
Net income from continuing operations | 46.59%-5.84M | 61.01%-1.87M | 16.16%-2.13M | 64.48%-487K | 39.25%-1.36M | -4.81%-10.93M | -52.91%-4.79M | -15.98%-2.54M | 49.78%-1.37M | 6.13%-2.23M |
Operating gains losses | -7,450.00%-6.04M | -139.57%-294K | -383.57%-1.68M | -957.35%-3.67M | -209.30%-399K | -162.05%-80K | 425.48%743K | -51.10%-347K | -196.02%-347K | -157.21%-129K |
Depreciation and amortization | 32.21%2.39M | 70.97%689K | 46.55%787K | 52.98%514K | -24.86%399K | -23.03%1.81M | -52.30%403K | -13.54%537K | -17.52%336K | 11.99%531K |
Deferred tax | 3,140.48%1.36M | 2,591.30%1.15M | -34.11%85K | 187.14%61K | 137.93%69K | 137.56%42K | 7.25%-46K | 211.55%129K | -469.28%-70K | -15.85%29K |
Other non cash items | 62.15%5.61M | 28.12%1.18M | 278.39%2.4M | 11.74%1.1M | 1.20%929K | -4.95%3.46M | -69.27%921K | 201.01%634K | 369.53%988K | 312.42%918K |
Change In working capital | -23.28%-752K | -591.04%-1.04M | -156.64%-734K | 2,115.87%1.4M | 37.73%-373K | 0.66%-610K | 109.19%212K | -151.04%-286K | -90.24%63K | -222.95%-599K |
-Change in receivables | -40.86%-262K | 203.81%245K | -304.79%-591K | -1.12%177K | -647.06%-93K | -631.78%-186K | 90.47%-236K | -125.80%-146K | -74.39%179K | -98.64%17K |
-Change in prepaid assets | 245.24%854K | 229.10%528K | -519.12%-285K | 327.33%341K | 378.35%270K | -1,820.15%-588K | -94.11%-409K | 374.98%68K | -299.28%-150K | -149.91%-97K |
-Change in payables and accrued expense | -919.51%-1.34M | -311.67%-1.81M | 168.27%142K | 2,482.35%878K | -5.97%-550K | 124.00%164K | 124.94%857K | -1,182.60%-208K | 126.46%34K | 45.65%-519K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1,580.00%518K | -325.00%-765K | 0.63%320K | 566.67%800K | 155.63%163K | -111.71%-35K | 68.71%-180K | -25.81%318K | -68.94%120K | -594.08%-293K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -173.66%-3.59M | -317.39%-1.34M | -10,895.12%-4.51M | 13,875.00%5.03M | -181.18%-2.76M | 96.36%-1.31M | 97.10%-322K | -92.49%-41K | 100.35%36K | 93.32%-983K |
Net PPE purchase and sale | -159.37%-3.81M | -300.86%-1.4M | -3,790.60%-4.55M | --4.97M | -181.80%-2.82M | 95.98%-1.47M | 96.87%-350K | -167.27%-117K | --0 | 93.20%-1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -173.66%-3.59M | -317.39%-1.34M | -10,895.12%-4.51M | 13,875.00%5.03M | -181.18%-2.76M | 96.36%-1.31M | 97.10%-322K | -92.49%-41K | 100.35%36K | 93.32%-983K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 238.23%12.83M | 494.11%10.29M | -618.27%-1.49M | 2,643.90%1.13M | 30.52%2.91M | -88.42%3.79M | -57.34%1.73M | -103.39%-208K | -99.55%41K | -83.46%2.23M |
Net issuance payments of debt | --11.11M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | 1.64%4.14M | -115.54%-293K | 135.14%26K | 3,409.09%1.16M | 45.78%3.25M | -84.72%4.08M | 4.24%1.89M | -101.19%-74K | -99.64%33K | -76.56%2.23M |
Cash dividends paid | ---1.2M | --0 | ---1.2M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | 26.29%442K | --144K | --0 | 13.02%191K | -31.85%107K | 24.24%350K | --0 | 4.99%24K | 33.38%169K | 77.03%157K |
Net other financing activities | -526.09%-864K | -1,784.85%-622K | -145.71%-86K | -251.43%-123K | 5.71%-33K | 24.16%-138K | 8.10%-33K | 21.93%-35K | 24.07%-35K | 36.52%-35K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 238.23%12.83M | 494.11%10.29M | -618.27%-1.49M | 2,643.90%1.13M | 30.52%2.91M | -88.42%3.79M | -57.34%1.73M | -103.39%-208K | -99.55%41K | -83.46%2.23M |
Net cash flow | ||||||||||
Beginning cash position | 94.33%4.56M | 78.61%5.9M | 247.48%11.71M | 46.79%4.8M | 94.33%4.56M | -55.77%2.34M | -66.92%3.3M | -2.32%3.37M | -20.83%3.27M | -55.77%2.34M |
Current changes in cash | 298.77%9.76M | 565.12%8.18M | -8,334.78%-5.68M | 3,430.96%6.96M | -67.75%307K | 182.78%2.45M | 116.11%1.23M | -98.94%69K | 128.95%197K | 180.86%952K |
Effect of exchange rate changes | 11.39%-210K | 25.00%30K | 4.35%-132K | 50.51%-49K | -145.83%-59K | -15,109.50%-237K | 1,953.04%24K | -1,703.21%-138K | -4,428.82%-99K | -334.17%-24K |
End cash Position | 209.70%14.11M | 209.70%14.11M | 78.61%5.9M | 247.48%11.71M | 46.79%4.8M | 94.31%4.56M | 94.31%4.56M | -66.92%3.3M | -2.32%3.37M | -20.83%3.27M |
Free cash flow | -449.87%-8.26M | -309.06%-2.17M | -2,191.54%-4.2M | 540.00%768K | -105.34%-2.66M | 95.85%-1.5M | 95.49%-530K | -47.77%201K | 101.18%120K | 91.18%-1.29M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data