(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 | -7.08%-16.19M | -56.36%-4.29M | -27.02%-4.04M | 20.14%-3.48M | 9.52%-4.37M | -0.73%-15.11M | -5.17%-2.75M | -5.11%-3.18M | 1.90%-4.36M | 1.96%-4.83M |
Net income from continuing operations | -29.81%-20.06M | -13.29%-5.64M | -12.35%-4.77M | -34.31%-4.64M | -80.66%-5.01M | -8.15%-15.45M | -78.36%-4.98M | -10.02%-4.25M | 4.04%-3.45M | 31.34%-2.77M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---158.52K | --0 | --0 | --0 | ---158.52K |
Depreciation and amortization | -1.05%19.28K | -1.05%4.82K | -6.04%4.82K | 1.65%4.82K | 1.65%4.82K | 15.77%19.48K | 15.76%4.87K | 21.92%5.13K | -2.51%4.74K | 33.55%4.74K |
Change In working capital | 6,461.58%3.06M | -50.72%1.03M | -45.65%523.3K | 191.92%967.49K | 126.33%540.36K | 96.08%-48.15K | 479.41%2.09M | 103.51%962.74K | 5.92%-1.05M | -117.43%-2.05M |
-Change in receivables | -115.75%-67.39K | -41.02%181.38K | -680.24%-215.37K | 114.69%42.83K | -120.34%-76.23K | 196.36%427.85K | 292.01%307.55K | 121.53%37.12K | -2,659.13%-291.56K | 471.59%374.74K |
-Change in inventory | -95.10%-52.78K | -685.84%-97.52K | 355.49%26.89K | 119.85%7.85K | 56.62%9.99K | -358.35%-27.05K | -36.85%16.65K | -169.54%-10.52K | -256.50%-39.56K | 132.03%6.38K |
-Change in prepaid assets | 74.12%-64.32K | -28.79%826.21K | 16.89%185.21K | -1,497.92%-678.85K | 75.44%-396.91K | 79.33%-248.56K | 825.37%1.16M | -40.64%158.45K | 138.04%48.56K | -36.71%-1.62M |
-Change in payables and accrued expense | 1,719.66%3.25M | -80.03%121.79K | -32.15%526.41K | 307.31%1.6M | 222.73%1M | -149.09%-200.39K | -6.96%609.81K | 113.40%775.82K | 20.60%-769.61K | -327.69%-816.4K |
-Change in other working capital | --2.04K | --154 | --155 | 144.93%155 | 202.34%1.57K | ---- | ---- | ---- | ---345 | -1,413.68%-1.54K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -7.08%-16.19M | -56.36%-4.29M | -27.02%-4.04M | 20.14%-3.48M | 9.52%-4.37M | -0.73%-15.11M | -5.17%-2.75M | -5.11%-3.18M | 1.90%-4.36M | 1.96%-4.83M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -106.34%-2.42K | -2.42K | 0 | 0 | 0 | 157.52%38.17K | 0 | 168.02%18.28K | 286.79%10.58K | 179.59%9.32K |
Net PPE purchase and sale | 83.96%-2.42K | ---2.42K | --0 | --0 | --0 | 32.95%-15.09K | --0 | ---10.49K | --0 | ---4.6K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | 42.69%53.26K | --0 | 321.79%28.76K | -37.17%10.58K | 317.65%13.92K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -106.34%-2.42K | ---2.42K | --0 | --0 | --0 | 157.52%38.17K | --0 | 168.02%18.28K | 286.79%10.58K | 179.59%9.32K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 352,373.00%23.89M | 11.74M | 5M | 3.41M | 55,107.98%3.74M | -99.96%6.78K | 0 | 0 | 0 | -99.91%6.78K |
Net issuance payments of debt | --0 | --0 | --0 | --0 | --0 | 200.00%6.78K | --0 | --0 | --0 | --6.78K |
Net common stock issuance | --9.74M | --509.73K | --5M | --2.9M | --1.33M | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | --4.8M | --1.88M | --1.48K | --509.79K | --2.41M | --0 | --0 | --0 | --0 | --0 |
Net other financing activities | --9.35M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 352,373.00%23.89M | --11.74M | --5M | --3.41M | 55,107.98%3.74M | -99.96%6.78K | --0 | --0 | --0 | -99.91%6.78K |
Net cash flow | ||||||||||
Beginning cash position | -90.71%1.54M | -58.00%1.8M | -88.71%841.53K | -92.24%915.18K | -90.71%1.54M | 29.32%16.61M | -49.18%4.29M | -34.98%7.45M | -23.91%11.8M | 29.32%16.61M |
Current changes in cash | 151.12%7.7M | 371.04%7.44M | 130.36%960.28K | 98.31%-73.65K | 86.95%-628.24K | -500.08%-15.07M | -133.61%-2.75M | -4.68%-3.16M | -7.46%-4.35M | -280.94%-4.81M |
End cash Position | 499.10%9.25M | 499.10%9.25M | -58.00%1.8M | -88.71%841.53K | -92.24%915.18K | -90.71%1.54M | -90.71%1.54M | -49.18%4.29M | -34.98%7.45M | -23.91%11.8M |
Free cash flow | -6.99%-16.19M | -56.45%-4.3M | -26.61%-4.04M | 20.14%-3.48M | 9.61%-4.37M | -0.68%-15.13M | -5.17%-2.75M | -5.45%-3.19M | 2.39%-4.36M | 1.87%-4.83M |
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