(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 | -31.34%-7.8M | -55.34%-2.05M | -50.81%-1.86M | -15.64%-2.02M | -14.00%-1.87M | 23.52%-5.94M | 19.79%-1.32M | 34.39%-1.24M | -3.07%-1.75M | 35.59%-1.64M |
Net income from continuing operations | -40.76%-14.81M | -25.24%-3.46M | -121.22%-5.39M | -2.33%-2.68M | -21.35%-3.29M | -22.61%-10.52M | -27.88%-2.76M | -24.60%-2.44M | -5.78%-2.62M | -35.83%-2.71M |
Operating gains losses | -116.89%-38K | -1,560.00%-73K | --0 | -97.02%5K | -65.52%30K | 141.44%225K | --5K | ---35K | --168K | 116.02%87K |
Depreciation and amortization | -0.76%131K | 0.00%33K | 0.00%33K | -3.03%32K | 0.00%33K | 0.76%132K | 0.00%33K | 3.13%33K | 0.00%33K | 0.00%33K |
Other non cash items | 68.47%5.29M | -87.45%115K | 268.82%3.19M | 13.32%919K | 94.30%1.06M | 181.60%3.14M | 211.56%916K | 206.01%866K | 200.37%811K | 103.75%544K |
Change In working capital | 258.36%1.18M | 72.85%643K | 240.94%433K | 62.43%-127K | 36.90%230K | 137.22%329K | 576.92%372K | 124.61%127K | -276.04%-338K | 134.85%168K |
-Change in receivables | -352.38%-53K | 433.33%10K | -654.55%-61K | 108.33%1K | -112.00%-3K | -83.59%21K | -200.00%-3K | 184.62%11K | -132.43%-12K | -76.19%25K |
-Change in prepaid assets | 21.88%1.09M | -290.00%-39K | 40.41%410K | 9.70%407K | 29.22%314K | 17.89%896K | -112.82%-10K | 39.05%292K | 4.51%371K | 107.69%243K |
-Change in payables and accrued expense | 205.51%1.22M | 75.97%681K | 190.91%448K | 52.17%-176K | 17.70%266K | 151.68%399K | 352.94%387K | 138.31%154K | -385.27%-368K | 165.32%226K |
-Change in other current liabilities | -9.32%-1.08M | -350.00%-9K | -10.30%-364K | -9.12%-359K | -6.44%-347K | 1.30%-987K | 0.00%-2K | -6.11%-330K | 0.00%-329K | 8.94%-326K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -31.34%-7.8M | -55.34%-2.05M | -50.81%-1.86M | -15.64%-2.02M | -14.00%-1.87M | 24.39%-5.94M | 19.79%-1.32M | 34.39%-1.24M | -3.07%-1.75M | 37.79%-1.64M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -10M | 0 | 0 | 0 | -10M | 0 | 0 | 0 | 0 | 0 |
Net other investing changes | ---10M | --0 | --0 | --0 | ---10M | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---10M | --0 | --0 | --0 | ---10M | --0 | --0 | --0 | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 191.67%17.5M | 33.33%2M | 100.00%2M | 0.00%2M | 666.67%11.5M | -19.96%6M | 0.00%1.5M | -50.00%1M | 33.33%2M | -39.90%1.5M |
Net issuance payments of debt | 191.67%17.5M | 33.33%2M | 100.00%2M | 0.00%2M | 666.67%11.5M | -14.29%6M | 0.00%1.5M | -50.00%1M | 33.33%2M | -25.00%1.5M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 191.67%17.5M | 33.33%2M | 100.00%2M | 0.00%2M | 666.67%11.5M | -17.20%6M | 0.00%1.5M | -50.00%1M | 33.33%2M | -33.21%1.5M |
Net cash flow | ||||||||||
Beginning cash position | 9.62%695K | -13.37%447K | -58.64%311K | -33.73%330K | 9.62%695K | 9.88%634K | -33.93%516K | 13.08%752K | -42.03%498K | 9.88%634K |
Current changes in cash | -591.80%-300K | -129.05%-52K | 157.63%136K | -107.48%-19K | -168.38%-365K | 7.02%61K | 221.77%179K | -303.45%-236K | 230.93%254K | -148.23%-136K |
End cash Position | -43.17%395K | -43.17%395K | -13.37%447K | -58.64%311K | -33.73%330K | 9.62%695K | 9.62%695K | -33.93%516K | 13.08%752K | -42.03%498K |
Free cash flow | -31.34%-7.8M | -55.34%-2.05M | -50.81%-1.86M | -15.64%-2.02M | -14.00%-1.87M | 24.39%-5.94M | 19.79%-1.32M | 34.39%-1.24M | -3.07%-1.75M | 37.79%-1.64M |
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 | -- | -- | -- | -- |
No Data