(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 | -0.34%-597K | -108.89%-188K | -110.68%-217K | 65.45%-95K | 23.62%-97K | -254.17%-595K | -80.00%-90K | -103K | -275K | -127K |
Net income from continuing operations | -39.34%-1.82M | 147.70%270K | -113.18%-1.46M | 57.62%-342K | -138.43%-289K | 59.01%-1.3M | 80.64%-566K | ---683K | ---807K | --752K |
Depreciation and amortization | 4.17%25K | 16.67%7K | 0.00%6K | 0.00%6K | 0.00%6K | 50.00%24K | 0.00%6K | --6K | --6K | --6K |
Other non cash items | 120.86%179K | -838.27%-598K | 652.17%1.04M | -172.15%-114K | 88.10%-147K | -134.92%-858K | --81K | --138K | --158K | ---1.24M |
Change In working capital | -44.86%220K | -109.84%-12K | -29.63%114K | 276.47%64K | -44.90%54K | 625.45%399K | 617.65%122K | --162K | --17K | --98K |
-Change in inventory | ---14K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Change in payables and accrued expense | 0.39%257K | 123.33%7K | -33.33%108K | 217.86%89K | -44.79%53K | 25,500.00%256K | 25.00%-30K | --162K | --28K | --96K |
-Change in other current assets | -116.08%-23K | -103.29%-5K | --6K | -127.27%-25K | -50.00%1K | 164.81%143K | 166.67%152K | --0 | ---11K | --2K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -0.34%-597K | -107.78%-187K | -111.65%-218K | 65.45%-95K | 23.62%-97K | -254.17%-595K | -80.00%-90K | ---103K | ---275K | ---127K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -93K | -57K | 0 | 0 | ||||||
Capital expenditure reported | ---93K | ---57K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---93K | ---57K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 95.70%865K | 490.38%307K | 377K | -89.74%40K | 141K | 125.51%442K | 1,200.00%52K | 0 | 390K | 0 |
Net issuance payments of debt | -68.10%141K | --0 | --0 | --0 | --141K | 636.67%442K | 7,500.00%74K | --0 | --368K | --0 |
Net common stock issuance | ---- | ---- | --377K | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Net other financing activities | --724K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 95.70%865K | 490.38%307K | --377K | -89.74%40K | --141K | 125.51%442K | 1,200.00%52K | --0 | --390K | --0 |
Net cash flow | ||||||||||
Beginning cash position | -70.87%60K | 90.24%156K | -73.02%51K | 26.58%100K | -70.87%60K | 1,772.73%206K | -4.65%82K | --189K | --79K | --206K |
Current changes in cash | 214.38%175K | 263.16%62K | 220.39%124K | -147.83%-55K | 134.65%44K | -178.46%-153K | -130.65%-38K | ---103K | --115K | ---127K |
Effect of exchange rate changes | -285.71%-13K | -75.00%4K | -375.00%-19K | 220.00%6K | ---4K | --7K | 500.00%16K | ---4K | ---5K | --0 |
End cash Position | 270.00%222K | 270.00%222K | 90.24%156K | -73.02%51K | 26.58%100K | -70.87%60K | -70.87%60K | --82K | --189K | --79K |
Free cash flow | -15.97%-690K | -171.11%-244K | -146.60%-254K | 65.45%-95K | 23.62%-97K | -247.95%-595K | -80.00%-90K | ---103K | ---275K | ---127K |
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