(FY)Dec 31, 2023 | (Q4)Dec 31, 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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 18.45%-548K | 48.03%-79K | 17.28%-201K | -57.14%-209K | -187.18%-672K | -152K | 33.33%-144K | -20.90%-243K | -137.68%-133K | 72.44%-234K |
Net income from continuing operations | 34.06%-726K | -3.38%-214K | 36.24%-183K | 51.49%-179K | -23.99%-1.1M | ---207K | 69.76%-238K | 31.34%-287K | -247.01%-369K | 35.09%-888K |
Depreciation and amortization | 900.00%20K | --12K | 100.00%2K | --2K | -33.33%2K | --0 | 0.00%1K | --1K | --0 | -40.00%3K |
Other non cash items | -76.92%9K | -90.91%3K | 650.00%15K | -650.00%-11K | -90.25%39K | --33K | 105.88%2K | -98.65%2K | -98.91%2K | 688.24%400K |
Change In working capital | 71.43%-2K | 675.00%93K | 21.24%-89K | -192.31%-60K | 95.76%-7K | --12K | 825.00%29K | -232.35%-113K | 154.17%65K | -161.90%-165K |
-Change in prepaid assets | --0 | ---- | ---- | ---- | ---15K | ---- | ---- | ---- | ---- | --0 |
-Change in payables and accrued expense | 30.00%13K | 900.00%16K | -1,100.00%-10K | 100.00%2K | 129.41%10K | ---2K | -150.00%-25K | 103.03%1K | 101.19%1K | 26.09%-34K |
-Change in other current assets | 211.90%47K | 621.74%240K | -157.14%-90K | -430.43%-76K | -100.00%-42K | ---46K | 166.67%16K | -3,400.00%-35K | 163.89%23K | -23.53%-21K |
-Change in other current liabilities | -255.00%-62K | -317.33%-163K | 113.92%11K | -65.85%14K | 136.36%40K | --75K | ---- | ---79K | --41K | ---110K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 18.45%-548K | 48.03%-79K | 17.28%-201K | -57.14%-209K | -187.18%-672K | ---152K | 33.33%-144K | -20.90%-243K | -137.68%-133K | 72.44%-234K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 48.57%-18K | 0 | 0 | -33.33%-16K | -35K | -5K | 0 | -18K | -12K | 0 |
Net PPE purchase and sale | 48.57%-18K | --0 | --0 | -33.33%-16K | ---35K | ---5K | --0 | ---18K | ---12K | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 48.57%-18K | --0 | --0 | -33.33%-16K | ---35K | ---5K | --0 | ---18K | ---12K | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 296.24%3.69M | |||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -203.11%-960K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --4.65M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 296.24%3.69M |
Net cash flow | ||||||||||
Beginning cash position | -19.97%2.85M | -21.66%2.36M | -23.25%2.62M | -19.97%2.85M | 3,290.48%3.56M | --3.01M | -20.07%3.15M | 655.53%3.42M | 3,290.48%3.56M | 356.52%105K |
Current changes in cash | 19.94%-566K | 49.68%-79K | 22.99%-201K | -55.17%-225K | -120.46%-707K | ---157K | 33.33%-144K | -107.47%-261K | -141.79%-145K | 4,113.41%3.46M |
Effect of exchange rate changes | 50.00%-2K | 150.00%2K | ---1K | ---3K | ---4K | ---4K | ---- | --0 | --0 | --0 |
End cash Position | -19.94%2.28M | -19.94%2.28M | -23.30%2.42M | -23.25%2.62M | -19.97%2.85M | --2.85M | -19.30%3.01M | -20.07%3.15M | 655.53%3.42M | 3,290.48%3.56M |
Free cash flow | 19.94%-566K | 49.68%-79K | 22.99%-201K | -55.17%-225K | -202.14%-707K | ---157K | 33.33%-144K | -29.85%-261K | -141.08%-145K | 72.44%-234K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion |
No Data
No Data