(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 | 122.60%212.72K | 54.54%-336.55K | 191.24%77.03K | 267.73%156.21K | 1,461.37%316.03K | 64.71%-941.11K | -740.35K | 85.49%-84.42K | 90.41%-93.13K | -23.21K |
Net income from continuing operations | 13.18%-2.93M | -58.38%-1.16M | 13.35%-743.65K | 54.69%-412.82K | 29.36%-622.16K | 15.50%-3.38M | ---729.85K | 6.02%-858.19K | -21.57%-911.16K | ---880.76K |
Operating gains losses | --29.11K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 61.13%1.18M | 17.57%319.48K | 106.06%306.88K | 100.10%271.62K | 60.31%286.17K | 687.20%734.92K | --271.73K | --148.93K | --135.74K | --178.51K |
Other non cash items | -38.38%863.47K | -146.75%-170.17K | -5.88%334.76K | -9.37%345.19K | 17.64%353.69K | 5,117.96%1.4M | --363.96K | --355.68K | --380.89K | --300.65K |
Change In working capital | 36.11%-282.17K | 61.99%-286.45K | -110.37%-12K | -228.98%-166.58K | 172.12%182.86K | -317.72%-441.64K | ---753.67K | 86.95%115.68K | 152.25%129.15K | --67.2K |
-Change in receivables | -175.16%-501.61K | -35.62%-252.58K | -4,357.70%-253.16K | -5,413.16%-71.62K | 10,952.58%75.75K | -5,444.25%-182.3K | ---186.24K | -87.49%5.95K | 97.04%-1.3K | ---698 |
-Change in prepaid assets | -764.72%-127.69K | -565.44%-54.17K | -174.22%-73.06K | 499.69%3.88K | -112.92%-4.34K | 1,058.05%19.21K | --11.64K | -136.07%-26.64K | 100.50%647 | --33.57K |
-Change in payables and accrued expense | 224.62%347.13K | 103.51%20.31K | 130.40%314.22K | -176.15%-98.85K | 224.61%111.45K | -233.83%-278.55K | ---579.06K | 329.20%136.38K | 276.85%129.8K | --34.33K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 122.60%212.72K | 54.54%-336.55K | 191.24%77.03K | 267.73%156.21K | 1,461.37%316.03K | 64.71%-941.11K | ---740.35K | 85.49%-84.42K | 90.41%-93.13K | ---23.21K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 0 | 0 | 0 | 94.66%-1M | 0 | 0 | 0 | -1M |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | 94.69%-1M | --0 | --0 | --0 | ---1M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --0 | --0 | 94.66%-1M | --0 | --0 | --0 | ---1M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -56.57%266.49K | 128.21%890.53K | -204.92%-522.85K | 208.78%143.2K | -70.49%-244.39K | -97.22%613.54K | 390.22K | 132.45%498.33K | -101.09%-131.65K | -143.35K |
Net issuance payments of debt | 60.22%-545.38K | 292.70%1.06M | 4.25%-522.85K | ---535.58K | ---546.36K | -133.23%-1.37M | ---549.77K | ---546.06K | ---- | ---- |
Net common stock issuance | --0 | --0 | ---- | ---- | ---- | -89.61%1.98M | --983.87K | ---- | ---- | --0 |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Proceeds from stock option exercised by employees | --980.75K | --0 | --0 | --678.78K | --301.97K | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | ---168.88K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -56.57%266.49K | 128.21%890.53K | -204.92%-522.85K | 208.78%143.2K | -70.49%-244.39K | -97.22%613.54K | --390.22K | 132.45%498.33K | -101.09%-131.65K | ---143.35K |
Net cash flow | ||||||||||
Beginning cash position | -65.14%707.01K | -34.85%654.39K | 89.88%1.11M | -9.27%782.52K | -65.14%707.01K | 78.49%2.03M | --1M | -96.46%583.57K | -83.77%862.45K | --2.03M |
Current changes in cash | 136.10%479.21K | 258.22%553.98K | -207.71%-445.82K | 233.20%299.41K | 106.14%71.64K | -297.95%-1.33M | ---350.14K | 109.05%413.91K | -102.01%-224.78K | ---1.17M |
Effect of exchange rate changes | -316.61%-14.53K | -169.61%-36.68K | -212.91%-7.87K | 148.34%26.16K | 238.70%3.87K | -96.97%6.71K | --52.7K | --6.97K | ---54.11K | --1.14K |
End cash Position | 65.72%1.17M | 65.72%1.17M | -34.85%654.39K | 89.88%1.11M | -9.27%782.52K | -65.14%707.01K | --707.01K | -91.59%1M | -96.46%583.57K | --862.45K |
Free cash flow | 110.96%212.72K | 54.54%-336.55K | 191.24%77.03K | 267.73%156.21K | 130.89%316.03K | 90.98%-1.94M | ---740.35K | 98.25%-84.42K | 90.57%-93.13K | ---1.02M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data