(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 | 4.57%-8.51M | 20.34%-1.77M | 32.50%-1.87M | -39.27%-2.44M | -11.90%-2.43M | -58.93%-8.92M | 19.31%-2.23M | -68.61%-2.77M | -222.65%-1.75M | -226.02%-2.17M |
Net income from continuing operations | 18.34%-8.24M | 0.49%-2.24M | 31.89%-1.76M | 29.59%-2.13M | 5.54%-2.12M | -18.86%-10.1M | 39.47%-2.25M | -11.38%-2.58M | -175.87%-3.02M | -65.19%-2.24M |
Depreciation and amortization | 4.60%182K | 4.44%47K | -2.22%44K | 11.90%47K | 4.76%44K | 625.00%174K | 150.00%45K | 2,150.00%45K | 2,000.00%42K | 2,000.00%42K |
Change In working capital | -224.30%-752K | 355.38%332K | 41.33%-203K | -139.66%-443K | -1,116.67%-438K | 250.12%605K | 84.95%-130K | 25.11%-346K | 104.58%1.12M | -109.55%-36K |
-Change in receivables | -6,800.00%-67K | -700.00%-24K | -3,833.33%-118K | 46.67%44K | 203.33%31K | 101.52%1K | 100.00%4K | -200.00%-3K | 178.95%30K | 9.09%-30K |
-Change in inventory | 117.28%75K | 237.25%140K | -16.67%60K | 88.34%-45K | -344.44%-80K | -139.78%-434K | 26.62%-102K | --72K | -687.76%-386K | -357.14%-18K |
-Change in prepaid assets | -116.49%-92K | -204.17%-100K | -28.36%48K | -91.36%19K | -133.71%-59K | 178.93%558K | 113.03%96K | 309.38%67K | 77.42%220K | 382.26%175K |
-Change in payables and accrued expense | -178.85%-507K | 320.73%362K | 57.10%-148K | -132.53%-416K | -140.16%-305K | 17.55%643K | 70.13%-164K | -382.79%-345K | 151.28%1.28M | -127.31%-127K |
-Change in other current assets | --0 | --0 | --0 | ---- | ---- | --15K | --0 | --0 | ---- | ---- |
-Change in other current liabilities | 9.55%-161K | -6.98%-46K | 22.41%-45K | -9.76%-45K | 30.56%-25K | -4,550.00%-178K | -1,175.00%-43K | ---58K | ---41K | ---36K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 4.57%-8.51M | 20.34%-1.77M | 32.50%-1.87M | -39.27%-2.44M | -11.90%-2.43M | -58.93%-8.92M | 19.31%-2.23M | -68.61%-2.77M | -222.65%-1.75M | -226.02%-2.17M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -972.73%-118K | 0 | 0 | -24K | -1,466.67%-94K | -11K | 0 | -5K | 0 | -6K |
Net PPE purchase and sale | -972.73%-118K | --0 | --0 | ---24K | -1,466.67%-94K | ---11K | --0 | ---5K | --0 | ---6K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -972.73%-118K | --0 | --0 | ---24K | -1,466.67%-94K | ---11K | --0 | ---5K | --0 | ---6K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,711.17%8.51M | 0 | 7,723.21%4.38M | -44K | 4.17M | -103.01%-528K | -103.92%-584K | -93.56%56K | 0 | 0 |
Net common stock issuance | --8.51M | --0 | --4.32M | --0 | --4.19M | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | --0 | ---- | ---- | ---- | -9.68%56K | --0 | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---44K | ---21K | ---584K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,711.17%8.51M | --0 | 7,723.21%4.38M | ---44K | --4.17M | -103.01%-528K | -103.92%-584K | -93.56%56K | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | -72.89%3.52M | -18.32%5.17M | -70.62%2.66M | -52.16%5.17M | -72.89%3.52M | 1,142.82%12.98M | 646.23%6.33M | 457.55%9.05M | 1,700.17%10.8M | 1,142.82%12.98M |
Current changes in cash | 98.71%-122K | 36.89%-1.77M | 192.25%2.51M | -43.15%-2.51M | 175.90%1.65M | -179.27%-9.46M | -123.18%-2.81M | -251.10%-2.72M | -271.26%-1.75M | -389.64%-2.17M |
End cash Position | -3.47%3.4M | -3.47%3.4M | -18.32%5.17M | -70.62%2.66M | -52.16%5.17M | -72.89%3.52M | -72.89%3.52M | 646.23%6.33M | 457.55%9.05M | 1,700.17%10.8M |
Free cash flow | 3.37%-8.63M | 20.34%-1.77M | 32.63%-1.87M | -40.64%-2.46M | -15.92%-2.52M | -59.12%-8.93M | 19.31%-2.23M | -68.92%-2.78M | -222.65%-1.75M | -226.92%-2.17M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data
No Data