(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 | -82.57%-9.03M | 0.64%-2.34M | -15.76%-1.82M | -63.57%-1.7M | -21,703.18%-3.18M | -168.81%-4.95M | -198.53%-2.35M | -170.85%-1.57M | -155.18%-1.04M | 122.52%14.71K |
Net income from continuing operations | -72.78%-8.1M | -82.32%-3.08M | -89.68%-1.73M | -35.93%-1.65M | -87.93%-1.64M | -48.20%-4.69M | -151.57%-1.69M | -65.38%-912.83K | 26.96%-1.21M | -213.59%-872.86K |
Operating gains losses | ---- | ---- | ---7.85K | --4.94K | --824 | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 27.00%85.82K | 26.90%22.23K | 14.36%19.3K | -9.21%15.18K | 76.84%29.11K | 46.74%67.57K | -41.08%17.52K | 5.23%16.88K | --16.72K | --16.46K |
Other non cash items | --71.2K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -75.01%-101.2K | 75.02%101.2K |
Change In working capital | -114.90%-2.01M | 145.25%393.07K | 70.35%-255.63K | -1,922.17%-368.12K | -330.49%-1.78M | -187.04%-937.02K | -229.85%-868.73K | -713.47%-862.04K | 117.99%20.2K | 398.45%773.56K |
-Change in receivables | 25.84%-680.93K | 115.29%115.24K | -84.38%12.22K | 215.50%280.46K | ---1.09M | -2,939.98%-918.16K | -6,049.03%-753.56K | 1,643.64%78.22K | -3,946.29%-242.82K | --0 |
-Change in inventory | 62.91%-615.97K | 77.93%-366.55K | ---105.63K | ---16.48K | ---127.31K | ---1.66M | ---1.66M | --0 | --0 | --0 |
-Change in prepaid assets | -757.78%-427.63K | -114.38%-164.62K | 72.73%-210.01K | 70.51%-76.28K | 146.02%23.29K | 127.26%65.01K | 639.17%1.14M | -2,858.34%-770.23K | ---258.64K | ---50.6K |
-Change in payables and accrued expense | -153.53%-742.29K | -19.87%325.27K | -86.76%47.8K | -199.10%-533.77K | -817.48%-581.58K | 1,072.97%1.39M | 734.71%405.92K | 559.72%361.03K | 493.71%538.59K | -40.74%81.06K |
-Change in other current liabilities | 335.84%23.26K | 856.93%36.79K | --0 | --0 | 33.16%-13.53K | -144.44%-9.86K | -2,755.74%-4.86K | -60.07%1.46K | --13.77K | ---20.24K |
-Change in other working capital | 114.83%429.89K | --446.94K | 100.00%-1 | 28.21%-22.05K | -99.34%5K | --200.11K | --0 | ---532.51K | ---30.71K | --763.33K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -82.57%-9.03M | 0.64%-2.34M | -15.76%-1.82M | -49.04%-1.7M | -2,842.17%-3.18M | -168.81%-4.95M | -198.53%-2.35M | -170.85%-1.57M | -180.04%-1.14M | 277.41%115.91K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 185.72%1.85M | -51.84%1.91M | -105.06%-44.61K | 99.96%-2.92K | -204.10%-10.01K | -7,721.42%-2.16M | 18,821.01%3.96M | 78,224.89%882.03K | -7M | -3.29K |
Net PPE purchase and sale | 26.68%-105.99K | -177.04%-54.18K | 62.41%-44.51K | --0 | -121.91%-7.3K | -12,048.49%-144.57K | -1,832.15%-19.56K | -10,387.42%-118.4K | ---3.32K | ---3.29K |
Net intangibles purchase and sale | 89.05%-5.73K | 100.00%-1 | 91.93%-101 | -490.69%-2.92K | ---2.71K | ---52.29K | ---50.55K | ---1.25K | ---494 | --0 |
Net investment purchase and sale | 200.00%1.96M | -51.34%1.96M | --0 | ---- | ---- | ---1.96M | --4.03M | --1M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 185.72%1.85M | -51.83%1.91M | -105.05%-44.61K | 99.96%-2.92K | -204.10%-10.01K | -7,721.42%-2.16M | 18,816.24%3.96M | 78,313.46%883.03K | ---7M | ---3.29K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 54,109.50%13.58M | -7,818.40%-1.93M | 69.93K | 7.15M | 8.29M | -99.81%25.05K | -99.50%25.05K | 0 | 0 | 0 |
Net common stock issuance | --13.44M | ---107.45K | --69.93K | --5.18M | --8.29M | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | 448.92%137.5K | ---- | ---- | ---- | ---- | -98.05%25.05K | ---- | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | --1 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 54,109.50%13.58M | -7,818.40%-1.93M | --69.93K | --7.15M | --8.29M | -99.81%25.05K | -99.50%25.05K | --0 | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | -63.64%4.05M | 431.65%12.8M | 370.88%14.6M | -18.59%9.15M | -63.64%4.05M | 15,403.25%11.13M | -64.83%2.41M | -50.75%3.1M | 37,314.46%11.24M | 11,569.61%11.13M |
Current changes in cash | 190.28%6.4M | -243.93%-2.36M | -159.56%-1.8M | 166.88%5.45M | 4,434.03%5.11M | -164.05%-7.08M | -61.73%1.64M | -225.31%-692.43K | -229.50%-8.14M | 272.38%112.62K |
Effect of exchange rate changes | 953.35%2.8K | ---- | ---- | ---- | ---- | ---328 | ---- | ---- | ---- | ---- |
End cash Position | 158.11%10.45M | 158.11%10.45M | 431.65%12.8M | 370.88%14.6M | -18.59%9.15M | -63.64%4.05M | -63.64%4.05M | -64.83%2.41M | -50.75%3.1M | 37,314.46%11.24M |
Free cash flow | -77.76%-9.15M | 1.28%-2.39M | -10.22%-1.87M | -48.80%-1.7M | -2,931.19%-3.19M | -179.32%-5.15M | -207.87%-2.42M | -190.87%-1.69M | -180.16%-1.14M | 272.38%112.62K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data