(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 | 58.99%-2.13M | 45.21%-1.92M | -30.32%1.78M | -49.97%-1.86M | 95.43%-137.89K | -2.37%-5.19M | -327.99%-3.5M | 202.89%2.55M | -45.46%-1.24M | -226.44%-3.01M |
Net income from continuing operations | 18.38%-2.71M | 2.79%-2.27M | 227.98%1.44M | -221.67%-1.01M | 61.20%-873.04K | 50.79%-3.32M | 56.09%-2.34M | -74.05%440.01K | 158.63%827.61K | -31.83%-2.25M |
Operating gains losses | 93.99%-208.72K | 104.90%189.58K | -118.39%-711.9K | 113.58%399.51K | 83.77%-85.91K | -45.13%-3.47M | -458.61%-3.87M | 221.29%3.87M | -1,716.34%-2.94M | -348.41%-529.26K |
Depreciation and amortization | 0.00%212.5K | 0.16%159.37K | -0.47%-53.13K | 0.47%53.38K | -0.47%52.87K | 0.18%212.5K | 50.30%159.12K | -14,162.23%-52.87K | 0.24%53.13K | 0.47%53.12K |
Other non cash items | -789.42%-113.36K | ---- | ---- | ---- | ---- | --16.44K | --200.13K | ---178.69K | ---- | ---- |
Change In working capital | 46.26%646.08K | -94.53%78.03K | 187.59%918.3K | -289.03%-1.12M | 245.61%768.18K | -43.15%441.73K | 98.64%1.43M | -162.12%-1.05M | 67.60%591.68K | -597.49%-527.58K |
-Change in receivables | 212.09%88.13K | 158.13%100.35K | -714.22%-142.24K | 1,411.03%94.01K | -53.86%36K | -33,134.45%-78.62K | -144.46%-172.64K | -12.54%23.16K | -108.79%-7.17K | 309.55%78.03K |
-Change in inventory | 367.08%104.84K | 7,453.97%76.04K | -123.57%-26.6K | -80.25%23.48K | 115.33%31.92K | 108.85%22.45K | 99.37%-1.03K | 384.94%112.87K | 1,512.39%118.9K | -403.59%-208.28K |
-Change in prepaid assets | --0 | --0 | --0 | --0 | --0 | --0 | --0 | 122.80%48.16K | 6.97%179.46K | -4,695.89%-227.61K |
-Change in payables and accrued expense | -28.11%531.24K | -104.79%-91.3K | 176.59%1.06M | -433.59%-1.19M | 649.20%747.38K | 105.77%738.96K | 1,226.44%1.91M | -651.94%-1.39M | 389.22%356.37K | -256.73%-136.09K |
-Change in other current liabilities | 261.45%85.26K | 165.43%109.21K | -121.95%-23.95K | --0 | --0 | -200.00%-52.81K | -449.02%-166.91K | 2,090.89%109.13K | ---5.99K | --10.97K |
-Change in other working capital | 13.21%-163.38K | 17.62%-116.27K | -0.52%47.12K | 5.56%-47.12K | -5.67%-47.12K | -148.15%-188.24K | -129.07%-141.13K | 110.96%47.36K | -121.20%-49.89K | -143.48%-44.59K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 58.99%-2.13M | 45.21%-1.92M | -30.46%1.78M | -49.37%-1.86M | 95.43%-137.89K | -2.37%-5.19M | -327.99%-3.5M | 203.10%2.56M | -46.04%-1.24M | -226.44%-3.01M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 9.53%2.02M | 2,699.72%1.88M | -455.88%-1.89M | 2,505,379.01%2.03M | 0 | -64.93%1.85M | -98.32%67.32K | -23.24%531.75K | 81 | 125.00%1.25M |
Net issuance payments of debt | --1.5M | 200.00%1.5M | -200.00%-1.5M | --1.5M | --0 | --0 | ---1.5M | --1.5M | --0 | --0 |
Net common stock issuance | -77.60%541.89K | -81.08%404.83K | 59.98%-397.83K | --534.89K | --0 | -49.20%2.42M | -38.65%2.14M | -178.08%-994.18K | --0 | --1.27M |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | --0 | --0 | -173.83%-437.23K | -173.83%-437.23K | --0 | --0 | --0 |
Net other financing activities | 85.60%-19.57K | ---- | ---- | ---- | ---- | -51.12%-135.88K | ---- | ---- | --81 | ---26.43K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 9.53%2.02M | 2,699.72%1.88M | -455.88%-1.89M | 2,505,379.01%2.03M | --0 | -64.93%1.85M | -98.32%67.32K | -23.24%531.75K | --81 | 125.00%1.25M |
Net cash flow | ||||||||||
Beginning cash position | -91.87%295.22K | -29.48%168.21K | -60.42%238.52K | -91.48%157.33K | -91.87%295.22K | 6.30%3.63M | -60.42%238.52K | -72.58%602.58K | -39.49%1.85M | 6.30%3.63M |
Current changes in cash | 96.74%-108.09K | 99.08%-31.19K | -103.63%-112.28K | 113.94%173.27K | 92.20%-137.89K | -2,052.00%-3.31M | -206.68%-3.39M | 273.67%3.09M | -44.34%-1.24M | -378.67%-1.77M |
Effect of exchange rate changes | 206.98%25.52K | 179.37%18.93K | 471.83%98.66K | ---- | ---- | -152.38%-23.86K | -137.99%-23.86K | 156.63%17.25K | -115.47%-1.17K | -385.06%-16.08K |
End cash Position | -27.97%212.65K | -27.97%212.65K | -29.48%168.21K | -60.42%238.52K | -91.48%157.33K | -91.87%295.22K | -91.87%295.22K | -60.42%238.52K | -72.58%602.58K | -39.49%1.85M |
Free cash flow | 58.99%-2.13M | 45.21%-1.92M | -30.46%1.78M | -49.37%-1.86M | 95.43%-137.89K | -2.37%-5.19M | -327.99%-3.5M | 203.51%2.56M | -44.35%-1.24M | -226.44%-3.01M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data