(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 | 86.29%17.21K | 60.48%81.54K | -139.81%-2.44K | -90.71%-59.75K | 86.92%-2.14K | 105.92%9.24K | 96.61%50.81K | -21.00%6.13K | 64.76%-31.33K | 83.76%-16.37K |
Net income from continuing operations | -9.50%-215.41K | -1,923.58%-43.93K | 40.80%-34.72K | -21.34%-76.91K | 17.46%-59.85K | -1,229.93%-196.71K | -101.94%-2.17K | -1,043.68%-58.65K | 28.93%-63.38K | -18,256.46%-72.51K |
Operating gains losses | -13.99%15.78K | ---- | ---- | ---- | ---- | 110.13%18.34K | ---- | ---- | ---- | ---- |
Depreciation and amortization | -0.87%128.63K | 4.61%32.71K | -12.52%32.34K | 3.38%31.97K | 3.30%31.61K | 116.43%129.76K | -0.39%31.27K | 30.64%36.97K | 22,639.71%30.93K | 22,568.15%30.6K |
Change In working capital | 91.52%93.09K | 230.37%76.29K | 201.75%16.08K | -224.37%-22.82K | 2.46%23.54K | 145.92%48.61K | 111.86%23.09K | -215.86%-15.8K | -83.53%18.35K | 163.61%22.97K |
-Change in receivables | 61.59%-1.11K | -1,217.89%-3.19K | 194.00%29.59K | -176.70%-24.02K | -15.79%-3.48K | 67.14%-2.88K | -96.22%285 | -69.60%-31.48K | 1,338.06%31.32K | -3,369.57%-3.01K |
-Change in inventory | -0.16%177.39K | 5.71%98.91K | -74.31%3.44K | 9.37%34.92K | 3.40%40.12K | 245.87%177.67K | 159.56%93.56K | -78.39%13.37K | -75.80%31.93K | 165.41%38.81K |
-Change in prepaid assets | -389.82%-16.79K | -101.01%-10.37K | -189.56%-5.58K | -134.17%-4.26K | 120.19%3.43K | -109.97%-3.43K | -230.14%-5.16K | -87.46%6.23K | 251.57%12.47K | -53.96%-16.97K |
-Change in payables and accrued expense | -58.36%-26.26K | -9.03%-57.78K | -19.28%18.38K | 115.46%1.31K | -46.52%11.83K | 73.44%-16.58K | -9.18%-52.99K | 282.79%22.77K | -382.91%-8.48K | 598.06%22.11K |
-Change in other current liabilities | -11.88%-118.76K | -11.88%-30.24K | -11.88%-29.87K | -11.87%-29.5K | -11.88%-29.14K | -157.41%-106.15K | -5.05%-27.03K | -72.16%-26.7K | ---26.37K | ---26.05K |
-Change in other working capital | 271,158.62%78.61K | 447.42%78.96K | 13,000.00%129 | 94.40%-1.26K | -90.29%784 | 99.96%-29 | -45.41%14.42K | 100.00%-1 | -28.86%-22.53K | 122.84%8.08K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 86.29%17.21K | 60.48%81.54K | -139.81%-2.44K | -90.71%-59.75K | 86.92%-2.14K | 107.10%9.24K | -1.99%50.81K | -21.01%6.13K | 64.76%-31.33K | 83.76%-16.37K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 90.03%-1.45K | ||||||||
Net PPE purchase and sale | --0 | ---- | ---- | ---- | ---- | 90.03%-1.45K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --0 | --0 | 90.03%-1.45K | --0 | 86.67%-1.45K | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 101.02%113 | -425.76%-15K | 0 | 28.20%-1.97K | 733.68%17.08K | -107.72%-11.09K | -8.36%-2.85K | 19.01%-2.8K | -105.53%-2.75K | -102.70%-2.7K |
Net issuance payments of debt | ---- | ---- | --0 | 28.20%-1.97K | 733.68%17.08K | ---- | ---- | 19.01%-2.8K | -105.53%-2.75K | -102.70%-2.7K |
Net other financing activities | 101.02%113 | ---- | ---- | ---- | ---- | ---11.09K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 101.02%113 | -425.76%-15K | --0 | 28.20%-1.97K | 733.68%17.08K | -107.72%-11.09K | -8.36%-2.85K | 19.01%-2.8K | -105.53%-2.75K | -102.70%-2.7K |
Net cash flow | ||||||||||
Beginning cash position | -5.52%56.38K | -14.97%7.16K | 47.03%9.6K | 75.65%71.32K | -5.52%56.38K | -1.74%59.67K | -40.37%8.42K | -68.38%6.53K | -32.20%40.6K | -1.74%59.67K |
Current changes in cash | 625.77%17.32K | 38.75%66.54K | -229.09%-2.44K | -81.14%-61.72K | 178.35%14.94K | -212.32%-3.3K | 5.28%47.96K | 128.96%1.89K | 13.16%-34.07K | -2,172.94%-19.07K |
End cash Position | 30.73%73.7K | 30.73%73.7K | -14.97%7.16K | 47.03%9.6K | 75.65%71.32K | -5.52%56.38K | -5.52%56.38K | -40.37%8.42K | -68.38%6.53K | -32.20%40.6K |
Free cash flow | 120.82%17.21K | 65.18%81.54K | -139.81%-2.44K | -90.71%-59.75K | 86.92%-2.14K | 105.39%7.79K | 2.45%49.37K | 299.19%6.13K | 64.76%-31.33K | 83.76%-16.37K |
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