(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 | 15.33%-6.58M | 30.57%-1.38M | -13.09%-2.26M | 50.14%-1.23M | -30.45%-1.71M | -184.96%-7.77M | -59.62%-1.99M | -2,908.45%-1.99M | -231.77%-2.48M | -62.76%-1.31M |
Net income from continuing operations | 42.76%-6.29M | 22.20%-1.93M | 60.72%-867K | 3.69%-1.59M | 59.15%-1.9M | -109.14%-10.98M | 25.95%-2.48M | -85.93%-2.21M | -4,912.12%-1.65M | -583.21%-4.64M |
Operating gains losses | -601.90%-2.12M | -162.50%-95K | -1,221.70%-1.4M | -1.44%-492K | -115.10%-130K | -64.77%422K | -87.15%152K | -303.85%-106K | -621.51%-485K | 762.31%861K |
Depreciation and amortization | 17.39%27K | 216.67%7K | -22.22%7K | -40.00%6K | -30.00%7K | -37.84%23K | -175.00%-6K | 50.00%9K | -9.09%10K | -16.67%10K |
Other non cash items | -37.59%518K | --373K | ---14K | --210K | ---51K | 253.19%830K | ---- | ---- | ---- | ---- |
Change In working capital | 136.41%666K | 110.91%77K | -145.32%-121K | 125.56%448K | -27.82%262K | -313.80%-1.83M | 4.08%-706K | -77.56%267K | -101.26%-1.75M | 1,552.00%363K |
-Change in receivables | 367.19%2.37M | 105.52%51K | 4.50%1.04M | 140.23%714K | -31.00%561K | -21.34%-887K | -31.81%-924K | -17.44%999K | -5.97%-1.78M | 86.90%813K |
-Change in inventory | -269.46%-1.59M | 141.77%66K | -413.89%-925K | -4,357.14%-624K | -32.47%-102K | -650.00%-429K | -246.30%-158K | -275.00%-180K | 75.44%-14K | -202.67%-77K |
-Change in prepaid assets | 227.50%357K | 82.87%395K | -202.93%-246K | 90.07%-57K | 264.60%265K | -33.97%-280K | 206.40%216K | -53.95%239K | -25.60%-574K | -136.76%-161K |
-Change in payables and accrued expense | 82.01%-25K | -146.98%-436K | 134.00%274K | 354.39%518K | -1.60%-381K | 35.94%-139K | 61.95%928K | -20.66%-806K | -50.00%114K | -7.14%-375K |
-Change in other current assets | 79.67%-100K | ---- | ---- | ---- | ---- | ---492K | ---- | ---- | ---- | ---- |
-Change in other current liabilities | -138.97%-182K | 126.61%33K | -310.39%-162K | -96.79%9K | -126.50%-62K | -14.31%467K | -214.81%-124K | 40.00%77K | 7.69%280K | 91.80%234K |
-Change in other working capital | -144.93%-169K | 144.74%68K | -70.97%-106K | -151.85%-112K | 73.24%-19K | -175.00%-69K | 75.52%-152K | -144.29%-62K | -73.72%216K | 71.49%-71K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 15.33%-6.58M | 30.57%-1.38M | -13.09%-2.26M | 50.14%-1.23M | -30.45%-1.71M | -184.96%-7.77M | -59.62%-1.99M | -2,908.45%-1.99M | -231.77%-2.48M | -62.76%-1.31M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 194.72%3.82M | 160.81%2.39M | 5,120.00%753K | 432.11%1.01M | -20.58%-334K | -7,370.37%-4.03M | -8,091.67%-3.93M | -275.00%-15K | 190K | -13,750.00%-277K |
Net PPE purchase and sale | ---9K | -108.82%-3K | 83.33%-3K | --0 | 80.00%-3K | --0 | 170.83%34K | -350.00%-18K | ---1K | -650.00%-15K |
Net investment purchase and sale | 187.53%1.36M | 100.07%1K | 18,433.33%556K | -102.09%-4K | 408.78%809K | ---1.56M | ---1.49M | --3K | --191K | ---262K |
Net other investing changes | 199.60%2.47M | --2.39M | --200K | --1.02M | ---1.14M | ---2.48M | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 194.72%3.82M | 160.81%2.39M | 5,120.00%753K | 432.11%1.01M | -20.58%-334K | -7,370.37%-4.03M | -8,091.67%-3.93M | -275.00%-15K | --190K | -13,750.00%-277K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -75.40%3.76M | 258.36%1.18M | -0.52%-194K | -79.16%3.02M | -114.09%-242K | 426.38%15.29M | -172.32%-742K | -193K | 12,602.59%14.5M | -13.84%1.72M |
Net issuance payments of debt | 38.03%-769K | 74.59%-186K | -0.52%-194K | -5.35%-197K | -48.84%-192K | -142.73%-1.24M | -171.35%-732K | ---193K | -61.21%-187K | -106.47%-129K |
Net common stock issuance | -73.53%4.95M | 10,100.00%1.5M | --0 | -79.25%3.5M | -102.71%-50K | --18.7M | ---15K | --0 | --16.87M | --1.85M |
Proceeds from stock option exercised by employees | --0 | ---10K | --0 | ---- | ---- | --5K | ---- | ---- | ---- | ---- |
Net other financing activities | 80.69%-420K | ---129K | --0 | ---- | ---- | ---2.18M | --0 | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -75.40%3.76M | 258.36%1.18M | -0.52%-194K | -79.16%3.02M | -114.09%-242K | 426.38%15.29M | -172.32%-742K | ---193K | 12,602.59%14.5M | -13.84%1.72M |
Net cash flow | ||||||||||
Beginning cash position | 438.24%4.28M | -71.78%3.09M | -63.59%4.79M | 115.07%2M | 438.24%4.28M | 18.48%795K | 927.70%10.95M | 1,217.33%13.15M | -50.05%929K | 18.48%795K |
Current changes in cash | -71.74%1.01M | 133.34%2.18M | 43.22%-1.7M | -78.10%2.79M | -787.61%-2.28M | 8,369.77%3.56M | -1,398.40%-6.55M | -4,558.21%-2.99M | 1,580.28%12.76M | -72.16%331K |
Effect of exchange rate changes | 420.83%231K | 305.93%243K | -100.25%-2K | 99.08%-5K | 97.46%-5K | -143.11%-72K | ---118K | --785K | ---542K | ---197K |
End cash Position | 28.89%5.52M | 28.89%5.52M | -71.78%3.09M | -63.59%4.79M | 115.07%2M | 438.24%4.28M | 438.24%4.28M | 927.70%10.95M | 1,217.33%13.15M | -50.05%929K |
Free cash flow | 15.22%-6.59M | 29.21%-1.39M | -12.23%-2.26M | 50.16%-1.23M | -29.20%-1.71M | -179.42%-7.77M | -51.08%-1.96M | -3,102.99%-2.01M | -231.90%-2.48M | -64.22%-1.32M |
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