(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 | -36.64%-5M | -36.14%-1.02M | -16.70%-1.05M | -84.33%-1.81M | -8.89%-1.12M | -84.06%-3.66M | 22.54%-749K | -6.89%-899.57K | -1,913.27%-983.57K | -337.27%-1.03M |
Net income from continuing operations | -37.43%-5.63M | -0.44%-1.24M | -36.90%-1.27M | -40.73%-1.4M | -83.20%-1.72M | -10.56%-4.09M | 11.53%-1.24M | -44.79%-925.95K | -294.33%-994.92K | 33.70%-937.95K |
Operating gains losses | -199.74%-106.05K | --0 | --0 | ---57.98K | -145.21%-48.07K | -88.62%106.32K | --0 | --0 | --0 | -88.62%106.32K |
Depreciation and amortization | 75.39%154.23K | 41.45%41.33K | 67.11%41.33K | 139.26%41.33K | 80.98%30.25K | 1.73%87.94K | 33.41%29.22K | 14.81%24.73K | -19.82%17.27K | -22.11%16.71K |
Other non cash items | -81.02%21.26K | -218.12%-13.81K | -65.66%11.69K | -69.82%11.69K | -57.51%11.69K | -42.85%111.98K | --11.69K | -82.43%34.04K | --38.74K | --27.51K |
Change In working capital | 46.97%-82.4K | -67.44%97.8K | 158.91%58.69K | -360.68%-514.42K | 212.73%275.53K | -229.53%-155.38K | 20.03%300.34K | 84.24%-99.64K | -139.93%-111.67K | -209.98%-244.42K |
-Change in receivables | --0 | --0 | --0 | --0 | --0 | -121.04%-15.54K | 34,483.33%8.3K | -68.12%-58.82K | -7.30%46.31K | -119.23%-11.32K |
-Change in inventory | --0 | --0 | --0 | --0 | --0 | 2.06%-20.71K | 113.22%2.04K | 98.47%-160 | -7,502.85%-18.21K | -197.14%-4.38K |
-Change in prepaid assets | 614.38%101.42K | -164.61%-32.93K | 117.60%32.33K | -39.22%51.07K | -19.03%50.96K | 107.63%14.2K | -39.39%50.97K | 31.99%-183.73K | --84.02K | --62.94K |
-Change in payables and accrued expense | -238.78%-219.77K | -41.62%134.41K | -72.58%27.31K | -265.25%-598.2K | 193.86%216.72K | -122.41%-64.87K | 5.72%230.22K | 131.46%99.59K | -171.39%-163.78K | -245.33%-230.9K |
-Change in other current assets | 152.50%35.95K | -141.76%-3.68K | -102.17%-945 | 154.52%32.71K | 112.93%7.86K | -89.00%-68.47K | 124.31%8.81K | --43.49K | ---60K | ---60.76K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -36.64%-5M | -36.14%-1.02M | -16.70%-1.05M | -84.33%-1.81M | -8.89%-1.12M | -84.06%-3.66M | 22.54%-749K | -6.89%-899.57K | -1,913.27%-983.57K | -337.27%-1.03M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 121.97%4.06M | 0 | 100.00%-2 | 7,296.24%1.57M | -57.68%2.49M | 130.51%1.83M | 74.54%-1.52M | -2.5M | -21.84K | 111,997.39%5.87M |
Net PPE purchase and sale | -54.90%-61.99K | --0 | 99.77%-2 | 99.55%-99 | -792.40%-61.89K | -176.57%-40.02K | -12.40%-10.36K | ---884 | ---21.84K | -32.10%-6.94K |
Net investment purchase and sale | 120.54%4.12M | --0 | --0 | --1.57M | -56.68%2.55M | 131.26%1.87M | 74.67%-1.51M | ---2.5M | --0 | --5.88M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 121.97%4.06M | --0 | 100.00%-2 | 7,296.24%1.57M | -57.68%2.49M | 130.51%1.83M | 74.54%-1.52M | ---2.5M | ---21.84K | 111,997.39%5.87M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1.46M | -13.47K | -12.94K | -12.43K | 1.5M | 0 | 0 | 0 | 0 | 0 |
Net issuance payments of debt | ---38.85K | ---13.47K | ---12.94K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net common stock issuance | --1.8M | --0 | --0 | --300.75K | --1.5M | --0 | --0 | --0 | --0 | --0 |
Net other financing activities | ---300.75K | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --1.46M | ---13.47K | ---12.94K | ---12.43K | --1.5M | --0 | --0 | --0 | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | -45.69%2.18M | -16.31%3.73M | -39.01%4.79M | -43.07%5.04M | -45.69%2.18M | --4.02M | -60.61%4.45M | 12,299.21%7.85M | 97,265.83%8.86M | --4.02M |
Current changes in cash | 127.99%513.47K | 54.55%-1.03M | 68.75%-1.06M | 74.74%-253.98K | -40.89%2.86M | -145.69%-1.83M | 68.83%-2.27M | -130.24%-3.4M | -1,953.53%-1.01M | 53,138.70%4.84M |
End cash Position | 23.55%2.69M | 23.55%2.69M | -16.31%3.73M | -39.01%4.79M | -43.07%5.04M | -45.69%2.18M | -45.69%2.18M | -60.61%4.45M | 12,299.21%7.85M | 97,265.83%8.86M |
Free cash flow | -36.84%-5.07M | -34.28%-1.02M | -16.58%-1.05M | -80.34%-1.81M | -14.13%-1.18M | -84.73%-3.7M | 22.21%-759.36K | -7.00%-900.46K | -1,953.53%-1.01M | -330.62%-1.04M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data