(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 | -44.40%-2.34M | -161.13%-784.3K | -186.93%-844.47K | 25.74%-316.37K | 34.37%-392.6K | -4.03%-1.62M | 50.53%-300.34K | 6.78%-294.32K | -44.37%-426.01K | -76.83%-598.24K |
Net income from continuing operations | -76.74%-3.43M | -160.95%-1.04M | -63.46%-1.07M | -15.99%-619.52K | -97.94%-710.03K | 36.05%-1.94M | 76.57%-397.86K | -29.85%-651.9K | -32.38%-534.11K | 17.36%-358.71K |
Operating gains losses | 344.17%385.59K | 213.62%204.18K | 46.67%191.52K | -84.81%20.48K | 87.44%-30.59K | -112.44%-157.92K | -114.10%-179.71K | -26.48%130.58K | 5.44%134.87K | 21.49%-243.65K |
Depreciation and amortization | 423.53%95.55K | 259.76%37.68K | 451.84%16.62K | 461.25%21.86K | 2,122.45%19.4K | 6,004.35%18.25K | 5,885.14%10.47K | 2,328.23%3.01K | --3.89K | --873 |
Other non cash items | 6.10%475.58K | -38.09%72.34K | -70.30%79.63K | 165.05%57.63K | 75.11%265.98K | -52.07%448.25K | -21.52%116.85K | 152.70%268.1K | -180.58%-88.6K | -73.36%151.9K |
Change In working capital | 470.99%86.1K | -140.23%-60.31K | -226.35%-119.4K | 351.88%203.17K | 142.14%62.64K | 102.08%15.08K | 145.09%149.9K | 196.92%94.5K | 37.70%-80.66K | 9.42%-148.65K |
-Change in receivables | --0 | ---- | ---- | ---- | ---- | 190.29%2.26K | ---- | ---- | ---- | ---- |
-Change in inventory | 102.07%5.66K | 1,516.27%16.02K | -276.22%-10.36K | 147.00%9.88K | 96.16%-9.88K | -33.61%-273.27K | -100.57%-1.13K | 101.55%5.88K | 16.67%-21.02K | ---257K |
-Change in prepaid assets | -171.00%-64.27K | -508.53%-61.91K | -492.43%-16.67K | 99.72%-179 | -89.86%14.49K | 120.80%90.52K | 106.02%15.15K | 91.99%-2.81K | 14.23%-64.73K | 295.90%142.91K |
-Change in payables and accrued expense | -3.54%188.65K | -117.10%-22.85K | -198.09%-89.69K | 4,233.35%220.39K | 333.75%80.79K | 64.78%195.57K | 271.94%133.61K | -71.10%91.43K | 117.68%5.09K | 62.09%-34.56K |
-Change in other current liabilities | ---43.94K | --8.43K | ---15.02K | ---14.6K | ---22.75K | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -44.40%-2.34M | -161.14%-784.3K | -186.93%-844.47K | 25.74%-316.37K | 34.37%-392.6K | -4.03%-1.62M | 50.53%-300.34K | 6.78%-294.32K | -44.37%-426.01K | -76.83%-598.24K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 79.62%-39.95K | 93.07%-8.17K | 495.97%6.95K | 13.48%-38.73K | 0 | -4,459.62%-196.02K | -5,894,850.00%-117.9K | 127.11%1.17K | -44.76K | -34.53K |
Net PPE purchase and sale | 79.62%-39.95K | 93.07%-8.17K | 495.97%6.95K | 13.48%-38.73K | --0 | -4,459.62%-196.02K | -5,894,850.00%-117.9K | 127.11%1.17K | ---44.76K | ---34.53K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 79.62%-39.95K | 93.07%-8.17K | 495.97%6.95K | 13.48%-38.73K | --0 | -4,459.62%-196.02K | -5,894,850.00%-117.9K | 127.11%1.17K | ---44.76K | ---34.53K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 88.85%2.42M | 90.24%740.05K | 216.78%950.35K | 12.44%185.53K | 27.09%541.41K | -40.80%1.28M | -66.11%389K | 135.59%300K | -63.58%165K | -1.85%426K |
Net issuance payments of debt | 260.86%101.04K | -116.82%-29.95K | --142.55K | ---8.77K | 98.14%-2.79K | -89.78%28K | --178K | --0 | --0 | -154.74%-150K |
Net common stock issuance | 85.01%2.32M | 236.06%1.64M | -75.56%110K | 2,141.33%336.2K | -22.17%233.5K | 74.35%1.25M | 2,279.17%487K | 253.38%450K | -96.69%15K | 87.48%300K |
Net other financing activities | ---- | ---- | 565.20%697.8K | -194.60%-141.9K | 12.57%310.7K | ---- | ---- | ---150K | --150K | --276K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 88.85%2.42M | 90.24%740.05K | 216.78%950.35K | 12.44%185.53K | 27.09%541.41K | -40.80%1.28M | -66.11%389K | 135.59%300K | -63.58%165K | -1.85%426K |
Net cash flow | ||||||||||
Beginning cash position | -93.07%40.89K | 103.27%115.83K | -41.52%33.77K | -64.95%144.44K | -93.07%40.89K | 4,794.73%589.67K | -3.68%56.98K | -77.95%57.75K | 291.48%412.05K | 4,794.73%589.67K |
Current changes in cash | 107.41%39.65K | -79.28%-52.41K | 1,547.17%112.83K | 44.54%-169.57K | 171.97%148.81K | -188.91%-534.93K | -105.41%-29.24K | 103.56%6.85K | -293.51%-305.78K | -316.04%-206.77K |
Effect of exchange rate changes | 71.76%-3.91K | 0.53%13.21K | -303.91%-30.77K | 221.39%58.9K | -255.23%-45.25K | 42.34%-13.85K | 230.26%13.14K | 24.03%-7.62K | -3,353.52%-48.52K | 1,265.61%29.15K |
End cash Position | 87.42%76.63K | 87.42%76.63K | 103.27%115.83K | -41.52%33.77K | -64.95%144.44K | -93.07%40.89K | -93.07%40.89K | -3.68%56.98K | -77.95%57.75K | 291.48%412.05K |
Free cash flow | -31.01%-2.38M | -89.48%-792.47K | -185.70%-837.52K | 24.57%-355.1K | 37.95%-392.6K | -16.30%-1.81M | 31.11%-418.24K | 8.40%-293.15K | -59.54%-470.78K | -87.04%-632.77K |
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