(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 | -166.07%-1.15M | -420.40%-539.75K | -216.07%-397.88K | -2.90%-132.97K | -4.43%-74.85K | -93.72%-430.5K | 36.94%-103.72K | -1,921.26%-125.88K | -186.98%-129.23K | -1,001.03%-71.68K |
Net income from continuing operations | -70.62%-2.65M | -100.02%-835.1K | 15.14%-675.23K | 14.08%-669.55K | -208.87%-475.07K | -124.68%-1.56M | -25.82%-417.5K | -572.96%-795.67K | -132.72%-779.27K | 372.54%436.39K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | -2,857.61%-210.55K | 99.84%-4 | 100.01%15 | -78.86%64.54K | -171.27%-275.1K |
Other non cash items | ---- | ---- | ---- | ---- | ---- | 624.24%719.46K | -77.93%21.93K | --396.14K | --174.83K | --126.56K |
Change In working capital | -323.50%-551.89K | -506.36%-230.99K | -237.83%-283.68K | 88.25%-7.76K | 20.71%-29.47K | -35.96%-130.32K | 165.75%56.84K | -2,496.40%-83.97K | -327.34%-66.02K | -1,557.53%-37.17K |
-Change in prepaid assets | -3,258.42%-536.21K | -379.35%-244.55K | -480.40%-286.62K | 244.78%15.69K | -100.19%-20.71K | 182.72%16.98K | 582.94%87.54K | -5,562.83%-49.38K | -247.61%-10.84K | -5,554.10%-10.35K |
-Change in payables and accrued expense | 89.35%-15.69K | 144.18%13.56K | 108.52%2.95K | 57.52%-23.44K | 67.35%-8.76K | -95.53%-147.29K | 55.07%-30.7K | -1,430.23%-34.59K | -347.49%-55.19K | -1,081.34%-26.82K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -166.07%-1.15M | -420.40%-539.75K | -216.07%-397.88K | -2.90%-132.97K | -4.43%-74.85K | -93.72%-430.5K | 36.94%-103.72K | -1,921.26%-125.88K | -186.98%-129.23K | -1,001.03%-71.68K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -136.44%-60K | 0 | -40K | 0 | -180.34%-20K | 169.23%164.66K | 83.33%-40K | 0 | 8,253.35%179.76K | 24.89K |
Net PPE purchase and sale | 86.67%-60K | --0 | ---40K | --0 | 94.59%-20K | -87.50%-450K | 83.33%-40K | --0 | ---40K | ---370K |
Net investment purchase and sale | --0 | --0 | --0 | --0 | --0 | 28,462.08%614.66K | ---2 | --0 | 10,112.08%219.76K | --394.89K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -136.44%-60K | --0 | ---40K | --0 | -180.34%-20K | 169.23%164.66K | 83.33%-40K | --0 | 8,253.35%179.76K | --24.89K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 6,862.90%9.94M | 304.16%300.97K | 9.64M | 0 | 0 | -115.00%-147.02K | -117.76%-147.42K | 0 | 0 | 400 |
Net issuance payments of debt | --0 | ---- | ---- | ---- | ---- | -115.04%-147.42K | ---- | ---- | ---- | ---- |
Net common stock issuance | 2,499,768.75%10M | --5.57M | ---- | ---- | ---- | --400 | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --347.31K | --345.81K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net other financing activities | ---403.96K | ---5.61M | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --400 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 6,862.90%9.94M | 304.16%300.97K | --9.64M | --0 | --0 | -115.00%-147.02K | -117.76%-147.42K | --0 | --0 | --400 |
Net cash flow | ||||||||||
Beginning cash position | -29.13%1.01M | 669.03%9.98M | -45.28%779.2K | -33.98%912.17K | -29.13%1.01M | 58.96%1.42M | 30.74%1.3M | 65.04%1.42M | 53.81%1.38M | 58.96%1.42M |
Current changes in cash | 2,216.26%8.74M | 17.99%-238.78K | 7,411.47%9.2M | -363.10%-132.97K | -104.50%-94.85K | -179.41%-412.87K | -168.42%-291.14K | -187.56%-125.88K | 217.87%50.54K | -612.49%-46.38K |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | -113.74%-978 | -99.84%4 | 99.89%-15 | -211.26%-8.21K | -34.31%7.24K |
End cash Position | 867.65%9.74M | 867.65%9.74M | 669.03%9.98M | -45.28%779.2K | -33.98%912.17K | -29.13%1.01M | -29.13%1.01M | 30.74%1.3M | 65.04%1.42M | 53.81%1.38M |
Free cash flow | -36.90%-1.21M | -275.56%-539.75K | -247.85%-437.88K | 21.42%-132.97K | 78.52%-94.85K | -90.49%-880.5K | 64.47%-143.72K | -1,921.26%-125.88K | -275.81%-169.23K | -6,684.59%-441.68K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data