(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 | 243.92%1.99M | 312.86%867K | 106.36%14K | 141.38%600K | 551.28%508K | -18.42%-1.38M | 138.89%210K | 70.78%-220K | -1,242.59%-1.45M | -66.67%78K |
Net income from continuing operations | 27.50%-2.12M | -707.78%-547K | 51.92%-338K | 37.99%-715K | 55.20%-517K | -3,576.19%-2.92M | 109.71%90K | -249.75%-703K | -170.91%-1.15M | -178.74%-1.15M |
Operating gains losses | 136.62%168K | 189.19%214K | --0 | -210.00%-31K | 71.15%-15K | -61.83%71K | 221.74%74K | 173.75%59K | -118.87%-10K | -127.37%-52K |
Depreciation and amortization | -7.18%827K | 27.06%216K | 0.00%215K | -15.66%210K | -27.63%186K | -21.91%891K | -41.58%170K | -23.49%215K | -12.32%249K | -9.82%257K |
Other non cash items | -28.43%214K | -62.34%29K | -30.26%53K | -24.66%55K | 5.48%77K | 120.79%299K | 5.48%77K | 4.11%76K | 104.36%73K | -19.78%73K |
Change In working capital | 549.11%2.76M | 256.73%978K | 197.67%42K | 232.39%1.03M | -15.01%708K | 63.11%-615K | -524.00%-624K | 95.54%-43K | -40.72%-781K | 1,835.42%833K |
-Change in receivables | 215.69%1.85M | 117.37%37K | 78.85%-147K | 171.92%771K | 213.16%1.19M | -14,645.45%-1.6M | -632.50%-213K | -1,490.00%-695K | -43.70%-1.07M | -43.03%380K |
-Change in inventory | 119.52%1.19M | 209.80%168K | -52.41%385K | --384K | 325.66%255K | 168.65%543K | 80.21%-153K | 365.25%809K | --0 | -665.00%-113K |
-Change in prepaid assets | -41.50%148K | -26.79%164K | -220.45%-53K | -31.41%190K | 47.60%-153K | 145.67%253K | -69.40%224K | 112.79%44K | 2,208.33%277K | 69.39%-292K |
-Change in payables and accrued expense | -138.23%-401K | -44.92%-271K | --0 | -192.78%-167K | -96.61%37K | 127.06%1.05M | -247.24%-187K | 80.23%-35K | 87.50%180K | 162.26%1.09M |
-Change in other current assets | 316.90%308K | 189.70%148K | -93.33%1K | -76.92%9K | 583.87%150K | -1,675.00%-142K | -468.97%-165K | 25.00%15K | 225.00%39K | -933.33%-31K |
-Change in other current liabilities | 53.20%-336K | 663.08%732K | 20.44%-144K | 25.37%-153K | -281.68%-771K | 8.77%-718K | 34.01%-130K | 9.50%-181K | -4.59%-205K | -4.12%-202K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 243.92%1.99M | 312.86%867K | 106.36%14K | 141.38%600K | 551.28%508K | -18.42%-1.38M | 138.89%210K | 70.78%-220K | -1,242.59%-1.45M | -66.67%78K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -1,076.36%-647K | -4,861.54%-645K | 66.67%-6K | 105.00%1K | 175.00%3K | 36.05%-55K | 31.58%-13K | -350.00%-18K | 25.93%-20K | 88.89%-4K |
Net PPE purchase and sale | -1,235.42%-641K | -4,861.54%-645K | --0 | 106.67%1K | 250.00%3K | ---48K | ---13K | -350.00%-18K | -87.50%-15K | ---2K |
Net intangibles purchase and sale | 14.29%-6K | --0 | ---6K | --0 | --0 | 87.27%-7K | --0 | --0 | 73.68%-5K | 94.44%-2K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1,076.36%-647K | -4,861.54%-645K | 66.67%-6K | 105.00%1K | 175.00%3K | 36.05%-55K | 31.58%-13K | -350.00%-18K | 25.93%-20K | 88.89%-4K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -213.77%-1.41M | -16.14%-331K | -77.27%10K | -140.56%-698K | -65.55%-394K | -14.81%1.24M | -150.71%-285K | -93.57%44K | 306.86%1.72M | -12.80%-238K |
Net issuance payments of debt | -213.77%-1.41M | -16.14%-331K | -77.27%10K | -140.56%-698K | -65.55%-394K | 38.93%1.24M | -187.42%-285K | -89.16%44K | 356.50%1.72M | -10.70%-238K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -213.77%-1.41M | -16.14%-331K | -77.27%10K | -140.56%-698K | -65.55%-394K | -14.81%1.24M | -150.71%-285K | -93.57%44K | 306.86%1.72M | -12.80%-238K |
Net cash flow | ||||||||||
Beginning cash position | -71.17%79K | -29.94%117K | -72.58%99K | 78.18%196K | -71.17%79K | 297.10%274K | -38.38%167K | 4.94%361K | 96.43%110K | 297.10%274K |
Current changes in cash | 63.59%-71K | -23.86%-109K | 109.28%18K | -138.65%-97K | 171.34%117K | -195.12%-195K | -3,033.33%-88K | -165.75%-194K | -12.85%251K | -1,161.54%-164K |
End cash Position | -89.87%8K | -89.87%8K | -29.94%117K | -72.58%99K | 78.18%196K | -71.17%79K | -71.17%79K | -38.38%167K | 4.94%361K | 96.43%110K |
Free cash flow | 193.39%1.34M | 14.72%226K | 103.36%8K | 140.82%600K | 586.49%508K | -14.68%-1.44M | 135.24%197K | 68.56%-238K | -988.89%-1.47M | -62.63%74K |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data