(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 | 290.12%703.61K | 708.80%532.63K | 87.56%-25.3K | 204.93%270.84K | -141.67%-74.55K | -154.52%-370.09K | -122.77%-87.49K | -386.08%-203.39K | -246.67%-258.1K | 276.71%178.9K |
Net income from continuing operations | 34.59%-3.95M | -696.66%-1.69M | 41.19%-869.9K | 98.21%-44.81K | 42.57%-1.35M | 40.06%-6.04M | 110.60%283.37K | 22.17%-1.48M | 17.16%-2.5M | 5.72%-2.35M |
Operating gains losses | 100.49%7.05K | ---- | ---- | ---- | ---- | ---1.45M | ---- | ---- | ---- | ---- |
Depreciation and amortization | -25.56%412.01K | -58.34%57.29K | -28.04%89.4K | -27.69%102.93K | 8.70%162.39K | -12.84%553.49K | -11.47%137.52K | -21.97%124.24K | -9.71%142.34K | -8.25%149.39K |
Other non cash items | -97.07%188.56K | -98.85%62.93K | 82.31%-215.87K | -75.17%293.8K | -95.30%47.71K | 17.04%6.43M | 357.99%5.46M | -192.28%-1.22M | 10.51%1.18M | -46.99%1.01M |
Change In working capital | 3,861.53%3.56M | 165.79%1.75M | 46.54%946.22K | -115.80%-135.88K | -6.08%999.9K | -102.38%-94.74K | -261.72%-2.67M | 48.04%645.73K | -42.40%859.96K | 162.23%1.06M |
-Change in receivables | -1,351.66%-219.61K | 881.47%657.94K | 265.39%183.89K | -294.62%-657.91K | -155.72%-403.52K | -107.09%-15.13K | -115.64%-84.19K | 77.56%-111.19K | 93.58%338.04K | -3,471.62%-157.79K |
-Change in inventory | -85.32%7.01K | -170.48%-61.83K | -219.01%-84.93K | 172.42%138.06K | -80.18%15.71K | -19.35%47.77K | 102.26%87.73K | 290.08%71.37K | -618.77%-190.63K | 229.23%79.3K |
-Change in payables and accrued expense | 2,484.79%3.16M | 131.13%796.49K | 5.22%1.09M | -54.54%416.81K | 17.36%853.82K | -96.15%122.17K | -423.39%-2.56M | 7.59%1.04M | -2.53%916.89K | 51.57%727.54K |
-Change in other current assets | -260.53%-264.07K | -29.74%-17.55K | 352.01%133.43K | -1,348.76%-390.49K | -91.02%10.53K | 1,498.34%164.5K | -113.40%-13.53K | -25.94%29.52K | 111.63%31.27K | -15.25%117.24K |
-Change in other current liabilities | 84.40%-56.01K | -1,262.16%-560.05K | 0.98%-376.96K | 251.79%357.65K | 75.43%523.35K | -168.43%-359.1K | -123.65%-41.12K | -322.32%-380.69K | -135.00%-235.62K | 228.58%298.32K |
-Change in other working capital | 1,807.50%938.39K | ---- | ---- | ---- | ---- | ---54.96K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 290.12%703.61K | 708.80%532.63K | 87.56%-25.3K | 204.93%270.84K | -141.67%-74.55K | -154.52%-370.09K | -122.77%-87.49K | -386.08%-203.39K | -246.67%-258.1K | 276.71%178.9K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -1,103.89%-62.47K | -196.17%-56.03K | 38.67%-4.5K | -1.94K | 0 | 97.72%-5.19K | 1,992.67%58.26K | 95.84%-7.34K | 0 | -56.11K |
Net PPE purchase and sale | -223.59%-16.79K | ---10.35K | 13.26%-4.5K | ---- | ---- | 94.77%-5.19K | --0 | 88.14%-5.19K | ---- | ---- |
Net intangibles purchase and sale | ---- | ---- | --0 | --0 | --0 | ---- | ---- | 97.07%-2.15K | --0 | ---56.11K |
Net other investing changes | ---45.68K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1,103.89%-62.47K | -196.17%-56.03K | 38.67%-4.5K | ---1.94K | --0 | 97.72%-5.19K | 1,992.67%58.26K | 95.84%-7.34K | --0 | ---56.11K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -106.54%-15.44K | -101.82%-4.76K | 0.03%-3.52K | 0.00%-3.52K | 78.97%-3.64K | 257.48%236.21K | 22,094.80%260.57K | 93.12%-3.52K | 92.95%-3.52K | 65.39%-17.31K |
Net issuance payments of debt | -11.99%-15.44K | -145.00%-4.76K | 0.03%-3.52K | -1.66%-7.16K | --0 | 90.81%-13.79K | --10.57K | 92.95%-3.52K | 85.91%-7.05K | 72.43%-13.79K |
Net other financing activities | ---- | ---- | ---- | ---- | -3.32%-3.64K | --250K | ---- | ---- | ---- | ---3.52K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -106.54%-15.44K | -101.82%-4.76K | 0.03%-3.52K | 0.00%-3.52K | 78.97%-3.64K | 257.48%236.21K | 22,094.80%260.57K | 93.12%-3.52K | 92.95%-3.52K | 65.39%-17.31K |
Net cash flow | ||||||||||
Beginning cash position | -21.09%520.17K | 133.36%674.02K | 40.60%707.35K | -42.20%441.97K | -21.09%520.17K | 84.17%659.23K | 6.55%288.83K | 17.66%503.08K | 115.14%764.71K | 84.17%659.23K |
Current changes in cash | 549.95%625.71K | 103.97%471.85K | 84.45%-33.33K | 201.43%265.37K | -174.13%-78.19K | -146.16%-139.06K | -40.40%231.34K | -36.89%-214.25K | -462.68%-261.63K | 4,300.68%105.48K |
End cash Position | 120.29%1.15M | 120.29%1.15M | 133.36%674.02K | 40.60%707.35K | -42.20%441.97K | -21.09%520.17K | -21.09%520.17K | 6.55%288.83K | 17.66%503.08K | 115.14%764.71K |
Free cash flow | 283.02%686.82K | 1,886.87%522.29K | 85.86%-29.8K | 204.18%268.9K | -160.72%-74.55K | -173.50%-375.28K | -107.55%-29.23K | -357.88%-210.73K | -311.32%-258.1K | 158.56%122.79K |
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