(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 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 38.85%-96K | -39.78%-390K | 64.66%-41K | 12.54%-55.7K | -35.87%-136.3K | -15,800.00%-157K | -27,800.00%-279K | -2,220.00%-116K | -2,222.97%-63.69K | -3,443.70%-100.31K |
Net income from continuing operations | -22.66%-249K | -311.85%-1.36M | -178.02%-506K | -550.23%-444.32K | -372.69%-201.68K | -463.89%-203K | -171.90%-329K | -180.00%-182K | -135.63%-68.33K | -611.12%-42.67K |
Operating gains losses | ---4K | ---14K | ---8K | ---492 | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 100.00%4K | 433.33%16K | 100.00%4K | 376.32%4.69K | --5.31K | --2K | --3K | --2K | --984 | ---- |
Other non cash items | 75.00%7K | 69.23%22K | 20.00%6K | 68.40%6.01K | --5.99K | --4K | --13K | --5K | --3.57K | ---- |
Change In working capital | 5.00%42K | 1,941.18%694K | 474.58%339K | 344,612.90%320.58K | 90.39%-5.58K | 21.21%40K | -67.92%34K | 1.72%59K | -99.67%93 | -1,261.86%-58.09K |
-Change in receivables | 126.09%6K | -6.67%-16K | 1,166.67%32K | -1,144.17%-14.51K | 48.57%-10.49K | -428.57%-23K | -250.00%-15K | 0.00%-3K | -97.38%1.39K | 58.39%-20.39K |
-Change in inventory | --12K | 136.49%27K | 150.00%19K | 100.68%140 | --7.86K | --0 | ---74K | ---38K | ---20.72K | ---- |
-Change in payables and accrued expense | -61.90%24K | 470.25%690K | 191.84%286K | 1,625.08%335.01K | 138.84%5.99K | 231.58%63K | 35.96%121K | 66.10%98K | 171.93%19.42K | -130.24%-15.42K |
-Change in other current assets | 120.00%1K | ---- | ---- | ---- | ---- | ---5K | ---- | ---- | ---- | ---- |
-Change in other current liabilities | -120.00%-1K | -450.00%-7K | 0.00%2K | ---54 | -99.23%-13.95K | -28.57%5K | -71.43%2K | 0.00%2K | --0 | -333.33%-7K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 38.85%-96K | -39.78%-390K | 64.66%-41K | 12.54%-55.7K | -35.87%-136.3K | -15,800.00%-157K | -27,800.00%-279K | -2,220.00%-116K | -2,222.97%-63.69K | -3,443.70%-100.31K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 3.70%-26K | 0 | 25.12%-8.36K | -7.64K | -10K | -27K | 1K | -11.17K | |
Net PPE purchase and sale | --0 | 3.70%-26K | --0 | 25.12%-8.36K | ---7.64K | ---10K | ---27K | --1K | ---11.17K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | 3.70%-26K | --0 | 25.12%-8.36K | ---7.64K | ---10K | ---27K | --1K | ---11.17K | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,053.85%150K | 0 | -98.12%11K | -100.34%-256 | -121.00%-23.74K | 13K | 774K | 586K | 74.91K | 113.09K |
Net issuance payments of debt | 1,053.85%150K | --0 | -87.06%11K | -100.34%-256 | -121.00%-23.74K | --13K | --273K | --85K | --74.91K | --113.09K |
Net common stock issuance | ---- | --0 | ---- | ---- | ---- | ---- | --501K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,053.85%150K | --0 | -98.12%11K | -100.34%-256 | -121.00%-23.74K | --13K | --774K | --586K | --74.91K | --113.09K |
Net cash flow | ||||||||||
Beginning cash position | -88.32%55K | 15,600.00%471K | --85K | --149.4K | 15,750.00%317K | 47,000.00%471K | 50.00%3K | --0 | --0 | 0.00%2K |
Current changes in cash | 135.06%54K | -188.89%-416K | -106.37%-30K | -119,214.81%-64.32K | -4,036.11%-167.68K | -15,500.00%-154K | 46,900.00%468K | 9,520.00%471K | -98.20%54 | ---4.05K |
End cash Position | -65.62%109K | -88.32%55K | -88.32%55K | --85K | --149.4K | 15,750.00%317K | 47,000.00%471K | 47,000.00%471K | --0 | --0 |
Free cash flow | 42.51%-96K | -35.95%-416K | 64.35%-41K | 14.42%-64.07K | -22.87%-143.93K | -16,800.00%-167K | -30,500.00%-306K | -2,200.00%-115K | -2,595.23%-74.86K | -4,004.77%-117.14K |
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