(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 | 16.67%-11.13M | 16.94%-2.75M | 12.43%-2.66M | 32.34%-2.2M | 6.32%-3.53M | 9.56%-13.36M | -8.22%-3.31M | -10.71%-3.04M | 57.91%-3.25M | -201.12%-3.76M |
Net income from continuing operations | 13.74%-12.3M | 20.13%-2.97M | 9.90%-3.6M | -44.75%-3.39M | 44.35%-2.34M | 46.42%-14.26M | -446.69%-3.72M | -149.35%-3.99M | 92.62%-2.34M | -4.34%-4.21M |
Operating gains losses | 95.52%-59K | --0 | --0 | 98.69%-16K | -113.56%-43K | 93.44%-1.32M | 99.55%-23K | 96.53%-385K | 65.58%-1.23M | 198.75%317K |
Depreciation and amortization | 33.33%4K | --0 | --1K | --2K | 0.00%1K | 50.00%3K | --2K | --0 | --0 | 0.00%1K |
Other non cash items | 386.96%198K | 350.00%18K | 417.39%238K | 49.39%-83K | -44.44%25K | -100.20%-69K | -91.67%4K | -68.71%46K | -100.51%-164K | -98.06%45K |
Change In working capital | -68.00%400K | -93.62%22K | -52.50%493K | 680.27%1.15M | -350.71%-1.26M | 126.28%1.25M | 46.81%345K | 12,875.00%1.04M | 102.82%147K | -229.63%-280K |
-Change in receivables | ---- | ---- | ---- | ---- | ---250K | ---- | ---- | ---- | ---- | --0 |
-Change in prepaid assets | -31.35%705K | -61.48%109K | -80.81%99K | 691.89%219K | 4.91%278K | 188.76%1.03M | 164.49%283K | 1,620.00%516K | 97.19%-37K | 1,161.90%265K |
-Change in payables and accrued expense | -223.31%-492K | -0.33%-308K | -65.86%183K | 163.32%603K | -1,544.07%-970K | 116.66%399K | -22.80%-307K | 4,566.67%536K | 109.89%229K | -132.24%-59K |
-Change in other current liabilities | 30.46%-105K | -16.67%-28K | 12.90%-27K | 48.98%-25K | 46.81%-25K | 10.12%-151K | 47.83%-24K | 27.91%-31K | -22.50%-49K | -20.51%-47K |
-Change in other working capital | 1,268.00%292K | -36.64%249K | 1,300.00%238K | 2,400.00%100K | 32.80%-295K | 97.77%-25K | -7.31%393K | 165.38%17K | 100.26%4K | -5,387.50%-439K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 16.67%-11.13M | 16.94%-2.75M | 12.43%-2.66M | 32.34%-2.2M | 6.32%-3.53M | 9.56%-13.36M | -8.22%-3.31M | -10.71%-3.04M | 57.91%-3.25M | -201.12%-3.76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 60.00%-4K | 0 | 0 | 81.48%-10K | -10K | 0 | ||||
Net PPE purchase and sale | 60.00%-4K | --0 | --0 | ---- | ---- | ---10K | ---10K | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 60.00%-4K | --0 | --0 | ---- | ---- | 81.48%-10K | ---10K | --0 | ---- | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -26.69%11.19M | -107.82%-134K | -86.96%1.57M | 234.74%5.31M | 5,203.45%4.44M | -38.00%15.26M | 409.39%1.71M | 165.02%12.05M | -91.85%1.59M | -107.55%-87K |
Net issuance payments of debt | 50.51%-391K | 62.03%-101K | 42.42%-152K | 71.10%-50K | -1.15%-88K | -331.69%-790K | 45.04%-266K | 60.24%-264K | 36.86%-173K | -107.02%-87K |
Net common stock issuance | -34.59%9.42M | --0 | -86.23%1.74M | 207.04%5.45M | --2.23M | 176.46%14.4M | --0 | 142.39%12.63M | --1.78M | --0 |
Proceeds from stock option exercised by employees | 22.03%2.78M | -99.25%17K | --0 | --48K | --2.71M | 2,396.97%2.27M | --2.27M | --0 | --0 | --0 |
Net other financing activities | 1.59%-617K | 82.99%-50K | 95.27%-15K | ---139K | ---413K | -187.61%-627K | -320.00%-294K | ---317K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -26.69%11.19M | -107.82%-134K | -86.96%1.57M | 234.74%5.31M | 5,203.45%4.44M | -38.00%15.26M | 409.39%1.71M | 165.02%12.05M | -91.85%1.59M | -107.55%-87K |
Net cash flow | ||||||||||
Beginning cash position | 17.95%12.41M | 9.47%15.34M | 228.19%16.43M | 99.75%13.32M | 17.95%12.41M | 1,323.68%10.52M | -0.84%14.01M | -60.52%5.01M | 940.56%6.67M | 1,323.68%10.52M |
Current changes in cash | -97.40%49K | -79.78%-2.88M | -112.12%-1.09M | 286.66%3.11M | 123.73%914K | -80.70%1.89M | 55.61%-1.6M | 520.61%9.01M | -113.82%-1.66M | -3,829.59%-3.85M |
End cash Position | 0.39%12.46M | 0.39%12.46M | 9.47%15.34M | 228.19%16.43M | 99.75%13.32M | 17.95%12.41M | 17.95%12.41M | -0.84%14.01M | -60.52%5.01M | 940.56%6.67M |
Free cash flow | 16.70%-11.14M | 17.19%-2.75M | 12.43%-2.66M | 32.22%-2.2M | 6.32%-3.53M | 9.50%-13.37M | -8.54%-3.32M | -10.71%-3.04M | 57.91%-3.25M | -201.12%-3.76M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data