(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 | 20.23%-17.31M | 28.49%-2.94M | 22.62%-3.83M | 26.97%-4.9M | 4.93%-5.65M | 17.78%-21.71M | 28.21%-4.11M | 26.80%-4.95M | 3.12%-6.7M | 15.02%-5.94M |
Net income from continuing operations | -5.24%-28.69M | 12.41%-6.13M | 37.55%-4.05M | -94.72%-11.13M | 8.47%-7.38M | 17.03%-27.26M | 22.26%-7M | 10.51%-6.49M | 29.00%-5.72M | 5.77%-8.07M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 106.47%15K | --0 | --0 | --0 | --15K |
Depreciation and amortization | 23.21%361K | 12.05%93K | 9.52%92K | 29.58%92K | 52.73%84K | 47.98%293K | 48.21%83K | 64.71%84K | 44.90%71K | 30.95%55K |
Other non cash items | -21.45%293K | -40.31%77K | -7.69%72K | -9.88%73K | -16.47%71K | -15.42%373K | 20.56%129K | -25.00%78K | -31.93%81K | -23.42%85K |
Change In working capital | 65.73%769K | -6.24%901K | -50.30%417K | 101.61%21K | -1,738.71%-570K | 113.45%464K | 340.83%961K | 159.29%839K | -13.58%-1.31M | 97.19%-31K |
-Change in receivables | 137.55%86K | 114.55%16K | 126.89%32K | --21K | --17K | ---229K | -210.00%-110K | -220.20%-119K | --0 | --0 |
-Change in inventory | -275.35%-498K | -309.81%-449K | -113.95%-30K | ---10K | 93.79%-9K | 125.49%284K | 21,500.00%214K | 118.70%215K | --0 | -222.88%-145K |
-Change in prepaid assets | 276.67%113K | 462.69%754K | -141.62%-72K | -30.63%-418K | -451.16%-151K | 200.00%30K | -24.29%134K | 311.90%173K | -4.92%-320K | -55.21%43K |
-Change in payables and accrued expense | 76.55%1.37M | -25.14%646K | -12.27%565K | 157.37%514K | -315.15%-355K | 139.03%776K | 7,745.45%863K | 310.46%644K | -108.37%-896K | 113.06%165K |
-Change in other current liabilities | 14.25%-313K | 37.88%-82K | -18.18%-78K | 3.70%-78K | 12.79%-75K | 7.83%-365K | -112.90%-132K | 28.26%-66K | 35.71%-81K | 25.86%-86K |
-Change in other working capital | 134.38%11K | 300.00%16K | --0 | 0.00%-8K | 137.50%3K | -184.21%-32K | -14.29%-8K | 0.00%-8K | 0.00%-8K | -113.11%-8K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 20.23%-17.31M | 28.49%-2.94M | 22.62%-3.83M | 26.97%-4.9M | 4.93%-5.65M | 17.78%-21.71M | 28.21%-4.11M | 26.80%-4.95M | 3.12%-6.7M | 15.02%-5.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -10.71%-186K | 93.10%-4K | -20.00%-60K | -1,440.00%-77K | 18.18%-45K | 69.00%-168K | 59.72%-58K | 76.85%-50K | 90.38%-5K | 57.69%-55K |
Net PPE purchase and sale | -10.71%-186K | 93.10%-4K | -20.00%-60K | -1,440.00%-77K | 18.18%-45K | 69.00%-168K | 59.72%-58K | 76.85%-50K | 90.38%-5K | 57.69%-55K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -10.71%-186K | 93.10%-4K | -20.00%-60K | -1,440.00%-77K | 18.18%-45K | 69.00%-168K | 59.72%-58K | 76.85%-50K | 90.38%-5K | 57.69%-55K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 63.96%17.33M | -24.57%2.75M | 274.85%3.03M | 54.23%4.81M | 124.78%6.75M | 2.31%10.57M | 364,300.00%3.64M | -91.04%807K | 3.12M | 126.05%3M |
Net common stock issuance | 48.37%15.36M | -19.77%2.75M | 224.78%2.62M | 4.01%3.25M | 124.78%6.75M | 0.48%10.35M | 342,500.00%3.42M | -91.04%807K | --3.12M | 130.92%3M |
Proceeds from stock option exercised by employees | --0 | ---- | ---- | ---- | ---- | 678.57%218K | ---- | ---- | ---- | ---- |
Net other financing activities | --1.97M | --0 | --404K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 63.96%17.33M | -24.57%2.75M | 274.85%3.03M | 54.23%4.81M | 124.78%6.75M | 2.31%10.57M | 364,300.00%3.64M | -91.04%807K | --3.12M | 126.05%3M |
Net cash flow | ||||||||||
Beginning cash position | -96.94%357K | -56.14%389K | -75.34%1.25M | -83.70%1.41M | -96.94%357K | -58.76%11.66M | -94.94%887K | -67.25%5.08M | -61.45%8.67M | -58.76%11.66M |
Current changes in cash | 98.52%-167K | 62.45%-199K | 79.40%-863K | 95.54%-160K | 135.24%1.06M | 31.95%-11.3M | 90.98%-530K | -306.30%-4.19M | 48.53%-3.59M | 48.32%-2.99M |
End cash Position | -46.78%190K | -46.78%190K | -56.14%389K | -75.34%1.25M | -83.70%1.41M | -96.94%357K | -96.94%357K | -94.94%887K | -67.25%5.08M | -61.45%8.67M |
Free cash flow | 20.00%-17.5M | 29.39%-2.95M | 22.19%-3.89M | 25.88%-4.97M | 5.05%-5.69M | 18.81%-21.87M | 28.99%-4.17M | 28.35%-5M | 3.77%-6.71M | 15.80%-6M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data