(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 | 14.20%-9.09M | 7.84%-1.84M | -118.17%-1.69M | 25.79%-2.93M | 32.14%-2.63M | 28.05%-10.6M | 31.51%-2M | 74.42%-775.69K | 41.14%-3.95M | -86.52%-3.88M |
Net income from continuing operations | 10.22%-12.48M | 31.44%-2.47M | -29.46%-2.39M | 15.02%-3.51M | 4.92%-4.11M | 22.36%-13.89M | 14.69%-3.6M | 39.16%-1.85M | 40.77%-4.13M | -17.62%-4.32M |
Operating gains losses | -64.50%-1.38M | -113.32%-24.02K | 118.44%59.26K | -2,447.24%-376.99K | -51.98%-1.04M | 81.04%-838.98K | 243.68%180.37K | 81.79%-321.3K | 96.41%-14.8K | 67.82%-683.24K |
Depreciation and amortization | -63.05%4.5K | 47.72%4.5K | -43.22%-239.09K | 33.73%122.79K | 38.05%116.3K | -96.40%12.17K | -96.59%3.04K | -295.01%-166.94K | 12.21%91.82K | 3.20%84.24K |
Other non cash items | --2.55M | --222.44K | --459.68K | --254.18K | --1.61M | ---- | ---- | ---- | ---- | ---- |
Change In working capital | 272.91%1.11M | -52.84%356.09K | 138.17%141.38K | 96.88%-40.86K | 548.81%654.98K | -129.05%-642.87K | 150.08%755.03K | -78.59%59.36K | -119.72%-1.31M | -106.54%-145.94K |
-Change in receivables | ---- | ---- | ---- | -287.10%-255.26K | -21.98%246.65K | ---- | ---- | ---- | -165.83%-65.94K | 223.99%316.14K |
-Change in inventory | ---- | ---- | ---- | -198.01%-108.77K | 120.46%71.38K | ---- | ---- | ---- | 156.28%110.98K | -424.30%-348.91K |
-Change in prepaid assets | -108.48%-264.74K | 49.24%375.36K | -701.80%-1.02M | 100.62%5.13K | 33.92%377.76K | -109.78%-126.99K | 13.49%251.51K | -48.58%169.99K | -16.59%-830.56K | -80.67%282.07K |
-Change in payables and accrued expense | 366.79%1.38M | -103.83%-19.28K | 163.14%138.34K | 301.91%930.69K | 196.24%326.57K | -136.01%-515.88K | 1,897.76%503.52K | -438,122.00%-219.11K | -230.50%-460.95K | -130.64%-339.34K |
-Change in other current liabilities | ---- | ---- | ---- | -1,354.94%-539.94K | -425.13%-190.61K | ---- | ---- | ---- | 40.21%-37.11K | 40.21%-36.3K |
-Change in other working capital | ---- | ---- | ---- | -162.12%-72.71K | -801.63%-176.77K | ---- | ---- | ---- | 64.69%-27.74K | 84.65%-19.61K |
Cash from discontinued investing activities | 54.29%-1.21M | -1,481.50%-3.83M | -2.65M | -242.35K | ||||||
Operating cash flow | 22.22%-10.3M | -153.45%-5.67M | 129.22%929.74K | 25.79%-2.93M | 32.14%-2.63M | 10.07%-13.25M | 23.19%-2.24M | -4.94%-3.18M | 41.14%-3.95M | -86.52%-3.88M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -139.84%-48.41K | -299.01%-198.01K | 365.92%121.5K | 28.08%-49.63K | ||||||
Net PPE purchase and sale | ---- | ---- | ---- | -249.32%-48.41K | -299.01%-198.01K | ---- | ---- | ---- | 69.56%-13.86K | 20.30%-49.63K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 2,394.23%4.22M | 196.33%235.4K | 37,642.93%4.23M | -139.84%-48.41K | -299.01%-198.01K | -29.99%-183.76K | -1,336.82%-244.38K | -16.49%-11.26K | 365.92%121.5K | 28.08%-49.63K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -118.90%-550K | -103.79%-110K | -13,377.01%-440K | 0 | 0 | -65.49%2.91M | -64.37%2.9M | -97.44%3.31K | -100.00%1 | -96.82%3.86K |
Net issuance payments of debt | -118.94%-550K | -103.79%-110K | ---- | ---- | ---- | 2,193.03%2.9M | --2.9M | ---- | ---- | ---- |
Net common stock issuance | --0 | ---- | ---- | ---- | ---- | -100.01%-505 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | -98.44%7.17K | --0 | -97.44%3.31K | -100.00%1 | -98.42%3.86K |
Cash from discontinued financing activities | 0 | 0 | 0 | 0 | ||||||
Financing cash flow | -118.90%-550K | -103.79%-110K | -13,377.01%-440K | --0 | --0 | -65.49%2.91M | -64.37%2.9M | -97.44%3.31K | -100.00%1 | -96.82%3.86K |
Net cash flow | ||||||||||
Beginning cash position | -59.86%7.04M | -68.69%2.07M | -86.19%1.35M | -67.91%4.37M | -59.86%7.04M | -26.85%17.54M | -46.23%6.62M | -35.98%9.75M | -37.99%13.61M | -26.85%17.54M |
Current changes in cash | 36.90%-6.64M | -1,416.63%-5.55M | 247.86%4.72M | 22.17%-2.98M | 27.89%-2.83M | -63.41%-10.52M | -91.93%421.24K | -9.52%-3.19M | 43.05%-3.82M | -93.59%-3.93M |
Effect of exchange rate changes | --0 | --0 | -287.53%-115.8K | -30.06%-44.52K | --160.32K | --22.64K | ---4.88K | --61.75K | ---34.23K | --0 |
End cash Position | -87.31%401.8K | -87.31%401.8K | -68.69%2.07M | -86.19%1.35M | -67.91%4.37M | -81.95%3.17M | -81.95%3.17M | -46.23%6.62M | -35.98%9.75M | -37.99%13.61M |
Free cash flow | 22.22%-10.3M | -153.45%-5.67M | 137.72%1.18M | 24.83%-2.98M | 27.96%-2.83M | 10.92%-13.25M | 23.64%-2.24M | -2.52%-3.12M | 41.33%-3.96M | -82.84%-3.93M |
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