(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 | -125.90%-1.06M | -100.48%-9.77K | 81.81%-402.2K | -202.71%-285.52K | 34.14%-364.37K | -139.84%-470.06K | 65.74%2.02M | -3,682.67%-2.21M | 73.23%277.98K | -113.97%-553.27K |
Net income from continuing operations | -109.42%-4.34M | -11,346.43%-2.74M | 69.00%-272.78K | 8.89%-332.31K | -24.38%-1M | 79.55%-2.07M | 99.75%-23.91K | -219.84%-879.95K | -34.03%-364.75K | -1,728.05%-805.72K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 10,262.80%2.57M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 161.31%187.62K | -8.82%65.44K | 89,958.33%32.42K | 5,304.07%40.96K | 6,101.27%48.8K | 1,071.83%71.8K | 5,502.03%71.76K | -97.10%36 | -133.00%-787 | -35.39%787 |
Deferred tax | 200.18%22.74K | 200.18%22.74K | --0 | --231 | ---231 | -1,105.45%-22.7K | -62,963.89%-22.7K | --0 | --0 | --0 |
Other non cash items | -17.30%657.9K | --136.8K | --0 | --0 | 3.60%521.1K | -73.88%795.5K | ---- | ---- | ---29.63K | --503K |
Change In working capital | 100.38%8.42K | 124.50%238.89K | 87.84%-174.47K | -103.89%-20.99K | 90.12%-35.01K | -238.60%-2.22M | -166.45%-975.2K | -738.47%-1.43M | 65.24%540.19K | 14.53%-354.49K |
-Change in receivables | 115.53%35.04K | 238.10%77.25K | 83.76%-46.48K | -100.26%-825 | 101.84%5.1K | -32,467.97%-225.7K | -94.94%22.85K | -644.66%-286.16K | 426.15%314.21K | 51.00%-276.6K |
-Change in inventory | -75.07%1.34K | -100.01%-1 | --0 | --0 | 101.64%1.34K | -70.44%5.38K | -99.17%10.83K | 90.35%-107.51K | 254.51%183.99K | -72.95%-81.93K |
-Change in prepaid assets | 99.80%-4.03K | 133.46%142.76K | 91.73%-144.73K | -117.13%-2.14K | -99.95%82 | -228.40%-1.99M | -125.06%-426.6K | -3,057.28%-1.75M | 112.40%12.47K | 257.33%175.15K |
-Change in payables and accrued expense | 142.05%23.8K | 103.02%18.88K | -97.31%17.13K | -102.23%-7.72K | 98.92%-4.49K | -251.79%-56.61K | -2,582.96%-625.16K | 346.72%636.44K | 97.01%346.87K | -541.21%-414.76K |
-Change in other current assets | ---4.87K | --0 | --0 | --0 | -120.78%-4.87K | --0 | --0 | ---4.77K | -855.61%-18.64K | 1,100.10%23.41K |
-Change in other current liabilities | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -98.02%6.32K | -9.20%86.87K | -80.30%-93.19K |
-Change in other working capital | -200.00%-42.88K | --0 | ---388 | 97.33%-10.31K | -110.27%-32.18K | --42.88K | ---- | ---- | -277.66%-385.57K | 18.64%313.42K |
Cash from discontinued investing activities | 0 | 0 | 0 | -33.23%-1.3M | -3.12M | 2.15M | ||||
Operating cash flow | 40.06%-1.06M | 99.11%-9.77K | -1,376.92%-402.2K | -222.32%-285.52K | 34.14%-364.37K | -972.24%-1.77M | -560.31%-1.1M | -144.13%-27.23K | -155.20%-88.58K | -113.97%-553.27K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 73.76%-1.06M | 0 | 0 | 951 | -1.06M | -16,180.24%-4.03M | 2,089.84%1.1M | -85,476,433.33%-5.13M | 0 | 0 |
Net PPE purchase and sale | ---857.87K | --0 | --0 | --0 | ---857.87K | --0 | 1,568.50%836.4K | -13,940,166.67%-836.4K | --0 | --0 |
Net business purchase and sale | --0 | --0 | ---- | ---- | ---200.95K | ---4.03M | --261.34K | ---- | ---- | --0 |
Net investment purchase and sale | ---200K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 73.76%-1.06M | --0 | --0 | --951 | ---1.06M | -16,180.24%-4.03M | 2,089.84%1.1M | -85,476,433.33%-5.13M | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -92.63%463.53K | -106.05%-40.95K | -89.57%585.51K | -29,021.90%-39.9K | -1,091.34%-41.14K | 1,828.81%6.29M | 7.89%677.05K | 18,781.55%5.61M | 99.89%-137 | 97.61%-3.45K |
Net issuance payments of debt | --0 | -81.78%122.51K | 15.90%-41.47K | -29,021.90%-39.9K | -1,091.34%-41.14K | 226.98%619.45K | 461.24%672.35K | -62.92%-49.32K | 99.89%-137 | 97.61%-3.45K |
Net common stock issuance | -88.93%626.99K | --0 | ---- | ---- | ---- | 156.39%5.67M | -99.91%1.88K | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | --2.82K | ---- | ---- | ---- | ---- |
Net other financing activities | ---163.45K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | 0 | 0 | 0 | 0 | 0 | 23.26K | ||||
Financing cash flow | -92.63%463.53K | -106.05%-40.95K | -89.62%585.51K | -70.56%-39.9K | -1,091.34%-41.14K | 422.36%6.29M | -55.02%677.05K | 18,858.93%5.64M | 81.61%-23.39K | 97.61%-3.45K |
Net cash flow | ||||||||||
Beginning cash position | 18.91%2.91M | -41.86%1.28M | -30.24%1.12M | -25.55%1.46M | 18.91%2.91M | 138.78%2.44M | 226.10%2.2M | 147.28%1.6M | 222.95%1.96M | 138.78%2.44M |
Current changes in cash | -440.78%-1.66M | -107.54%-50.71K | -62.00%183.32K | -189.77%-324.46K | -163.03%-1.46M | -66.06%486.01K | -62.54%672.33K | 1,423.74%482.37K | -447.76%-111.97K | -30.44%-556.72K |
Effect of exchange rate changes | 15.18%-20.31K | -103.20%-964 | -115.06%-18.24K | 92.05%-19.86K | -74.82%18.76K | -107.73%-23.94K | 213.00%30.15K | 4,144.24%121.13K | -3,461.71%-249.71K | 594.40%74.49K |
End cash Position | -57.69%1.23M | -57.69%1.23M | -41.86%1.28M | -30.24%1.12M | -25.55%1.46M | 18.91%2.91M | 18.91%2.91M | 226.10%2.2M | 147.28%1.6M | 222.95%1.96M |
Free cash flow | -8.36%-1.92M | 96.33%-9.77K | 53.43%-402.2K | -222.32%-285.52K | -120.91%-1.22M | -972.24%-1.77M | -200.57%-266.07K | -1,499.44%-863.64K | -155.57%-88.58K | -95.80%-553.27K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data