(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 | -50.58%-298.77K | -1,023.33%-126.86K | -116.47%-37.9K | -6.30%-68.43K | 37.68%-65.58K | 55.03%-198.4K | 90.65%-11.29K | 94.53%-17.51K | -55,878.26%-64.38K | -85,650.41%-105.23K |
Net income from continuing operations | -106.03%-1.91M | 2.15%-282.49K | -108.00%-367.78K | -335.34%-813.73K | -62.13%-442.35K | 23.89%-925.28K | 53.13%-288.7K | 12.76%-176.82K | 7.20%-186.92K | -39.47%-272.84K |
Depreciation and amortization | 591.81%548.16K | 43.01%98.45K | 908.06%101.44K | 1,206.49%150.9K | 1,632.12%197.38K | 423.18%79.24K | 359.24%68.84K | -24,713.73%-12.55K | 22,547.06%11.55K | 21,813.46%11.4K |
Other non cash items | 12.03%358.77K | 25.34%303.11K | 4.61%18.69K | -55.53%18.57K | -2.02%18.41K | 47.73%320.23K | --241.83K | --17.86K | --41.75K | --18.79K |
Change In working capital | -23.28%251.19K | -639.20%-245.93K | 36.21%209.76K | 35.52%126.36K | 41.92%160.99K | -39.66%327.41K | -112.63%-33.27K | 230.82%154K | -53.67%93.25K | -42.04%113.43K |
-Change in receivables | -36.24%-101.89K | -176.08%-143.06K | 460.09%82.7K | --97.84K | ---139.37K | ---74.78K | ---51.82K | ---22.97K | --0 | --0 |
-Change in inventory | ---- | ---- | 100.20%9 | 1,216.23%58.48K | ---67.68K | ---- | ---- | ---4.44K | --4.44K | --0 |
-Change in prepaid assets | -49.09%5.98K | 9.17%7.97K | -72.07%1.24K | 382.40%12.55K | -455.21%-15.78K | -85.35%11.75K | -90.89%7.3K | --4.44K | ---4.44K | --4.44K |
-Change in payables and accrued expense | 23.79%551.37K | -323.53%-109K | -6.02%161.71K | -214.28%-119.36K | 414.45%618.02K | -6.65%445.42K | -75.36%48.77K | 246.17%172.07K | -48.10%104.45K | -38.61%120.13K |
-Change in other current assets | ---2.01K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Change in other current liabilities | -267.93%-202.27K | 75.94%-9.03K | -833.27%-35.9K | 785.87%76.87K | -2,002.00%-234.21K | -272.55%-54.97K | -154.28%-37.52K | --4.9K | ---11.21K | ---11.14K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -50.58%-298.77K | -1,023.33%-126.86K | -116.47%-37.9K | -6.30%-68.43K | 37.68%-65.58K | 55.03%-198.4K | 90.65%-11.29K | 94.53%-17.51K | -55,878.26%-64.38K | -85,650.41%-105.23K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 0 | 0 | 0 | 55.49%-1.08K | 0 | 0 | 0 | -1.08K |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | 55.49%-1.08K | --0 | --0 | --0 | ---1.08K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --0 | --0 | 55.49%-1.08K | --0 | --0 | --0 | ---1.08K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 41.21%278.41K | 391.81%136.51K | 150.51%40.53K | -61.56%25.77K | -12.27%75.6K | -57.05%197.16K | -79.97%27.76K | -94.95%16.18K | 67.05K | 86.17K |
Net issuance payments of debt | 41.21%278.41K | 391.81%136.51K | 150.51%40.53K | -61.56%25.77K | -12.27%75.6K | --197.16K | --27.76K | --16.18K | --67.05K | --86.17K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 41.21%278.41K | 391.81%136.51K | 150.51%40.53K | -61.56%25.77K | -12.27%75.6K | -57.05%197.16K | -79.97%27.76K | -94.95%16.18K | --67.05K | --86.17K |
Net cash flow | ||||||||||
Beginning cash position | -6.12%20.35K | 73.32%4.61K | -37.90%2.62K | 1,704.53%27.9K | -6.12%20.35K | 263.28%21.68K | -58.44%2.66K | -31.49%4.22K | -74.54%1.55K | 263.28%21.68K |
Current changes in cash | -777.24%-20.35K | -41.39%9.65K | 298.27%2.63K | -1,694.10%-42.66K | 149.79%10.02K | -114.96%-2.32K | 7.38%16.46K | -881.18%-1.33K | 2,426.96%2.68K | -16,466.67%-20.13K |
Effect of exchange rate changes | 436.72%5.34K | -824.61%-8.92K | -174.26%-650 | --17.38K | ---2.48K | 394.53%994 | 2,719.15%1.23K | -495.00%-237 | --0 | --0 |
End cash Position | -73.79%5.33K | -73.79%5.33K | 73.32%4.61K | -37.90%2.62K | 1,704.53%27.9K | -6.12%20.35K | -6.12%20.35K | -58.44%2.66K | -31.49%4.22K | -74.54%1.55K |
Free cash flow | -49.77%-298.77K | -1,023.33%-126.86K | -116.47%-37.9K | -6.30%-68.43K | 38.31%-65.58K | 55.03%-199.48K | 90.84%-11.29K | 94.53%-17.51K | -55,878.26%-64.38K | -86,526.83%-106.31K |
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