(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 | 3.77%-13.91M | -14.48%-4.09M | 46.03%-2.93M | 0.57%-2.87M | -56.79%-4.02M | -33.66%-14.45M | 56.29%-3.57M | -382.44%-5.43M | -171.44%-2.89M | -469.21%-2.56M |
Net income from continuing operations | 46.79%-18.1M | 43.92%-5.48M | 61.07%-3.92M | 56.38%-3.31M | 18.22%-5.39M | 2.44%-34.02M | 49.45%-9.77M | -19.39%-10.06M | -74.70%-7.59M | -139.08%-6.59M |
Operating gains losses | ---1.44K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -61.56%1.27M | -80.40%168.27K | -79.91%167.67K | -91.14%71.61K | 7.10%863.92K | 3.03%3.31M | 6.80%858.49K | 4.05%834.72K | 0.72%808K | 0.55%806.62K |
Deferred tax | ---149.86K | --9.98K | --5K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Other non cash items | 2,468.45%143.94K | 6,797.46%145K | --0 | --0 | -104.01%-1.06K | -99.05%5.6K | -184.24%-2.17K | -72.76%3.34K | -282.14%-22.09K | -95.28%26.52K |
Change In working capital | -134.04%-1.51M | -70.43%126.88K | -126.13%-430.16K | -89.52%163.56K | -269.15%-1.37M | 175.44%4.45M | 107.77%429.09K | 2,271.46%1.65M | 463.38%1.56M | 526.90%812.7K |
-Change in receivables | -365.31%-394.37K | 105.60%21.75K | -74.18%136.38K | -63,209.00%-660.95K | 1,013.16%108.46K | 393.23%148.64K | -1,202.66%-388.3K | 715.18%528.24K | -395.75%-1.04K | 2,591.82%9.74K |
-Change in inventory | 743.94%550.67K | 839.15%407.36K | -59.41%32.74K | 144.27%28.65K | 276.78%81.92K | 61.32%-85.52K | 75.07%-55.11K | --80.66K | ---64.72K | ---46.34K |
-Change in prepaid assets | -84.60%773.2K | -137.75%-798.15K | -45.85%508.57K | -77.46%294.05K | 15.70%768.74K | 192.58%5.02M | 138.14%2.11M | 995.28%939.17K | 1,243.03%1.3M | 426.53%664.42K |
-Change in payables and accrued expense | -53.56%-2.11M | 150.39%557.92K | -29.45%-1.05M | 67.70%586.89K | -1,257.55%-2.21M | -565.92%-1.37M | -607.45%-1.11M | -1,077.35%-807.57K | 167.07%349.96K | 1,201.87%190.85K |
-Change in other current assets | 47.10%569.51K | 8.98%146.72K | 26.24%142.8K | 88.13%145.53K | 116.64%134.46K | 424.63%387.16K | 197.19%134.63K | 959.24%113.12K | 574.41%77.36K | 877.56%62.07K |
-Change in other current liabilities | -10.87%-643.04K | 18.47%-265.26K | 10.24%-91.49K | -83.78%-167.7K | -92.96%-118.6K | -680.85%-580K | -619.58%-325.35K | -867.57%-101.93K | -863.98%-91.25K | -578.20%-61.47K |
-Change in other working capital | -128.02%-260.52K | 0.63%56.54K | -112.72%-113.78K | -348.57%-62.92K | -2,031.59%-140.37K | 14,025.19%929.86K | 642.73%56.19K | 2,677.45%894.28K | -96.03%-14.03K | 18.77%-6.59K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 3.77%-13.91M | -14.48%-4.09M | 46.03%-2.93M | 0.57%-2.87M | -56.79%-4.02M | -33.66%-14.45M | 56.29%-3.57M | -382.44%-5.43M | -171.44%-2.89M | -469.21%-2.56M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -291.80%-340.25K | 62.34%-43.96K | -115.09%-78.77K | -902.56%-27.46K | 15.58%-190.06K | 171.87%177.39K | -149.21%-116.72K | 521.99K | 98.29%-2.74K | -462.84%-225.13K |
Net PPE purchase and sale | 61.29%-219.21K | 70.91%-33.96K | 115.15%59.2K | -92.05%-54.39K | -521.54%-190.06K | -1,109.01%-566.27K | -149.21%-116.72K | ---390.64K | ---28.32K | ---30.58K |
Net intangibles purchase and sale | ---143.77K | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net business purchase and sale | -97.24%22.74K | ---10K | -99.42%5.81K | 5.28%26.93K | --0 | --823.66K | --0 | --992.63K | --25.58K | ---194.56K |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---80K | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -291.80%-340.25K | 62.34%-43.96K | -115.09%-78.77K | -902.56%-27.46K | 15.58%-190.06K | 171.87%177.39K | -149.21%-116.72K | --521.99K | 98.29%-2.74K | -462.84%-225.13K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -107.71%-785.53K | -135K | 94.07%-10K | 45.64%-98.54K | -105.15%-541.99K | -69.89%10.18M | 0 | -102.52%-168.51K | -135.96%-181.26K | 1,186.96%10.53M |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | -317.81%-632.88K | --0 | ---168.51K | ---237.15K | ---227.22K |
Net common stock issuance | -107.55%-785.53K | ---145K | --0 | ---98.54K | -105.21%-541.99K | -59.12%10.4M | --0 | --0 | --0 | --10.4M |
Net preferred stock issuance | --0 | --0 | --0 | --0 | --0 | -95.16%412.89K | --0 | --0 | -88.91%55.89K | -56.38%357K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -107.71%-785.53K | ---135K | 94.07%-10K | 45.64%-98.54K | -105.15%-541.99K | -69.89%10.18M | --0 | -102.52%-168.51K | -135.96%-181.26K | 1,186.96%10.53M |
Net cash flow | ||||||||||
Beginning cash position | -18.32%19M | -64.01%8.28M | -61.02%10.92M | -55.35%13.83M | -18.32%19M | 4,491.74%23.26M | 302.05%23.01M | 19,539.81%28.01M | 3,455.11%30.97M | 4,491.74%23.26M |
Current changes in cash | -267.27%-15.03M | -15.71%-4.27M | 40.52%-3.02M | 2.44%-3M | -161.28%-4.75M | -117.98%-4.09M | -120.98%-3.69M | -191.17%-5.08M | -326.77%-3.07M | 2,258.15%7.75M |
Effect of exchange rate changes | -46.12%-245.45K | 8.32%-288.32K | 419.51%381.84K | -23.68%89.17K | -876.59%-428.15K | -3,348.57%-167.98K | -667.61%-314.48K | 724.37%73.5K | 1,439.80%116.84K | -222.11%-43.84K |
End cash Position | -80.40%3.72M | -80.40%3.72M | -64.01%8.28M | -61.02%10.92M | -55.35%13.83M | -18.32%19M | -18.32%19M | 302.05%23.01M | 19,539.81%28.01M | 3,455.11%30.97M |
Free cash flow | 4.99%-14.27M | -11.78%-4.12M | 48.20%-3.02M | -0.33%-2.93M | -62.27%-4.21M | -38.30%-15.02M | 55.12%-3.69M | -417.13%-5.82M | -174.10%-2.92M | -476.00%-2.59M |
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