(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 | -542.93%-5.05M | -491.43%-1.24M | -1,064.00%-3.49M | 15.33%-127K | -48.80%-186K | -359.06%-785K | -233.33%-210K | -1,775.00%-300K | -341.18%-150K | -115.52%-125K |
Net income from continuing operations | -31.95%-4.63M | -251.63%-1.84M | -118.43%-1.2M | 70.66%-672K | -536.81%-917K | -1,060.60%-3.51M | -468.48%-523K | -602.56%-548K | -4,480.00%-2.29M | -75.61%-144K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | --574K | --0 | --0 | ---- | ---- |
Depreciation and amortization | 427.27%58K | 760.00%43K | 66.67%5K | 66.67%5K | --5K | --11K | --5K | --3K | --3K | --0 |
Other non cash items | -60.00%30K | -84.78%7K | -278.95%-34K | --30K | --27K | --75K | --46K | --19K | ---- | ---- |
Change In working capital | -282.27%-1.2M | 110.26%492K | -1,384.13%-2.43M | 49.35%345K | 6,350.00%387K | 658.62%660K | 680.00%234K | 329.55%189K | 1,055.00%231K | 185.71%6K |
-Change in receivables | -666.67%-51K | -683.33%-35K | -433.33%-10K | -61.76%13K | 44.12%-19K | 190.00%9K | 175.00%6K | --3K | --34K | -1,600.00%-34K |
-Change in inventory | -111.29%-131K | -21.57%-62K | -2,933.33%-91K | -150.00%-1K | 330.00%23K | -313.79%-62K | -1,375.00%-51K | 40.00%-3K | -80.00%2K | -150.00%-10K |
-Change in prepaid assets | -6,100.00%-180K | 1,865.52%570K | ---763K | 160.00%12K | 116.67%1K | 118.75%3K | 45.00%29K | --0 | -11.11%-20K | 68.42%-6K |
-Change in payables and accrued expense | -212.52%-791K | -88.74%26K | -860.89%-1.54M | 43.72%309K | 647.27%411K | 757.32%703K | 2,210.00%231K | 320.83%202K | 667.86%215K | 1,475.00%55K |
-Change in other current liabilities | -181.82%-31K | -250.00%-7K | -133.33%-7K | -50.00%-9K | ---8K | ---11K | -200.00%-2K | ---3K | ---6K | --0 |
-Change in other working capital | -205.56%-19K | --0 | ---- | ---- | -2,200.00%-21K | 800.00%18K | --21K | ---10K | --6K | --1K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -542.93%-5.05M | -491.43%-1.24M | -1,064.00%-3.49M | 15.33%-127K | -48.80%-186K | -359.06%-785K | -233.33%-210K | -1,775.00%-300K | -341.18%-150K | -115.52%-125K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -285.33%-289K | -188K | -145.00%-98K | -75K | 0 | -40K | ||||
Net PPE purchase and sale | -285.33%-289K | ---188K | -145.00%-98K | ---- | ---- | ---75K | --0 | ---40K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -285.33%-289K | ---188K | -145.00%-98K | ---- | ---- | ---75K | --0 | ---40K | ---- | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,140.02%10.5M | 0 | 12,075.29%10.35M | -65.40%109K | -78.67%45K | 232.16%847K | 202.56%236K | -43.71%85K | 1,160.00%315K | 21,000.00%211K |
Net issuance payments of debt | -231.57%-921K | --0 | -1,021.00%-921K | --0 | --0 | 174.51%700K | 220.51%250K | -33.77%100K | 696.00%199K | 15,000.00%151K |
Net common stock issuance | 2,568.81%11.21M | --0 | --11.03M | -45.45%120K | -70.00%60K | --420K | --0 | --0 | --220K | --200K |
Net other financing activities | 178.75%215K | --0 | 1,706.67%241K | 89.42%-11K | 89.29%-15K | ---273K | ---14K | ---15K | ---104K | ---140K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,140.02%10.5M | --0 | 12,075.29%10.35M | -65.40%109K | -78.67%45K | 232.16%847K | 202.56%236K | -43.71%85K | 1,160.00%315K | 21,000.00%211K |
Net cash flow | ||||||||||
Beginning cash position | -7.07%171K | 4,567.59%6.77M | -97.75%9K | -88.89%30K | -7.07%171K | 84.00%184K | -14.20%145K | 1,076.47%400K | 527.91%270K | 84.00%184K |
Current changes in cash | 39,846.15%5.17M | -5,600.00%-1.43M | 2,750.59%6.76M | -116.15%-21K | -263.95%-141K | -115.48%-13K | 73.33%26K | -288.89%-255K | 1,544.44%130K | 250.88%86K |
End cash Position | 3,021.64%5.34M | 3,021.64%5.34M | 4,567.59%6.77M | -97.75%9K | -88.89%30K | -7.07%171K | -7.07%171K | -14.20%145K | 1,076.47%400K | 527.91%270K |
Free cash flow | -520.47%-5.34M | -580.95%-1.43M | -955.88%-3.59M | 29.73%-130K | -48.80%-186K | -402.92%-860K | -233.33%-210K | -2,025.00%-340K | -444.12%-185K | -115.52%-125K |
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