(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 | 61.19%-4.96M | 53.64%-1.45M | 40.40%-1.58M | 84.18%-405K | 65.66%-1.53M | -35.95%-12.79M | -102.33%-3.13M | -16.07%-2.65M | -27.11%-2.56M | -24.87%-4.45M |
Net income from continuing operations | 64.51%-4.85M | 166.40%2.06M | 64.75%-1.37M | 43.87%-1.75M | -6.57%-3.78M | -21.44%-13.66M | 25.35%-3.1M | -79.14%-3.9M | 4.94%-3.12M | -115.76%-3.55M |
Operating gains losses | ---2.59M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -21.50%409K | -44.44%65K | -13.85%112K | -20.00%108K | -10.79%124K | -6.46%521K | -15.83%117K | -10.96%130K | -2.17%135K | 3.73%139K |
Deferred tax | 117.24%20K | 106.90%8K | --4K | 400.00%3K | 400.00%5K | -11,700.00%-116K | ---116K | --0 | ---1K | --1K |
Other non cash items | -35.70%461K | -69.05%52K | 1.90%161K | -54.45%87K | -19.50%161K | -9.81%717K | -14.72%168K | -18.13%158K | -51.40%191K | 1,566.67%200K |
Change In working capital | 103.44%92K | -65.41%-1.23M | -266.79%-924K | 409.96%871K | 162.34%1.37M | 9.33%-2.67M | -157.51%-743K | 151.25%554K | -76.73%-281K | 26.56%-2.2M |
-Change in receivables | 156.70%419K | -129.01%-1.48M | -169.81%-1.19M | 2,446.27%1.57M | 188.04%1.52M | -176.26%-739K | -123.18%-648K | 288.15%1.7M | 77.81%-67K | -177.01%-1.72M |
-Change in inventory | 222.25%1.49M | -92.95%17K | 152.62%331K | 333.21%618K | 192.57%523K | -18.60%-1.22M | 127.36%241K | -46.28%-629K | 27.00%-265K | -187.33%-565K |
-Change in prepaid assets | -27.08%840K | -29.96%802K | 62.88%-314K | -105.50%-11K | -44.41%363K | 194.63%1.15M | 1,222.55%1.15M | -328.03%-846K | -5.21%200K | 833.71%653K |
-Change in payables and accrued expense | -33.84%-2.37M | 36.72%-834K | -81.11%95K | -193.22%-1.04M | 1.67%-588K | 20.15%-1.77M | -1,431.31%-1.32M | 1,086.27%503K | -152.91%-354K | 79.59%-598K |
-Change in other current liabilities | 36.90%-484K | 61.21%-64K | 11.30%-157K | 59.24%-86K | 17.29%-177K | 1.41%-767K | 37.50%-165K | 15.71%-177K | ---211K | ---214K |
-Change in other working capital | -70.98%193K | 16,600.00%334K | 7,575.00%307K | -144.23%-184K | -208.64%-264K | 328.52%665K | 100.56%2K | -97.18%4K | 694.29%416K | 3,571.43%243K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 61.19%-4.96M | 53.64%-1.45M | 40.40%-1.58M | 84.18%-405K | 65.66%-1.53M | -35.95%-12.79M | -102.33%-3.13M | -16.07%-2.65M | -27.11%-2.56M | -24.87%-4.45M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 713.30%3.28M | 2,437.28%3.95M | -232.00%-332K | -112.50%-221K | 24.22%-122K | 9.03%-534K | -23.36%-169K | 12.28%-100K | -40.54%-104K | 38.55%-161K |
Capital expenditure reported | ---342K | ---154K | ---152K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net PPE purchase and sale | -75.95%-922K | -157.40%-435K | -80.00%-180K | -77.88%-185K | 19.21%-122K | 6.93%-524K | -23.36%-169K | -11.11%-100K | -40.54%-104K | 42.37%-151K |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | 58.33%-10K | --0 | --0 | --0 | ---10K |
Net business purchase and sale | --4.54M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 713.30%3.28M | 2,437.28%3.95M | -232.00%-332K | -112.50%-221K | 24.22%-122K | 9.03%-534K | -23.36%-169K | 12.28%-100K | -40.54%-104K | 38.55%-161K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 476.34%2.05M | 468.18%125K | 1,093.17%1.92M | 0 | 0 | -97.92%355K | -86.34%22K | -48.73%161K | 100.66%46K | -99.46%126K |
Net common stock issuance | --1.97M | --125K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -77.46%80K | --0 | -50.31%80K | --0 | --0 | -72.35%355K | -86.34%22K | -56.84%161K | -89.38%46K | -60.25%126K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 476.34%2.05M | 468.18%125K | 1,093.17%1.92M | --0 | --0 | -97.92%355K | -86.34%22K | -48.73%161K | 100.66%46K | -99.46%126K |
Net cash flow | ||||||||||
Beginning cash position | -37.83%21.31M | -22.55%19.05M | -29.96%19.04M | -34.01%19.66M | -37.83%21.31M | 26.10%34.28M | -31.32%24.59M | -28.26%27.18M | -36.47%29.8M | 26.10%34.28M |
Current changes in cash | 102.75%357K | 180.07%2.62M | 100.35%9K | 76.09%-626K | 63.20%-1.65M | -282.76%-12.97M | -115.17%-3.28M | -24.28%-2.59M | 70.97%-2.62M | -122.74%-4.48M |
End cash Position | 1.68%21.67M | 1.68%21.67M | -22.55%19.05M | -29.96%19.04M | -34.01%19.66M | -37.83%21.31M | -37.83%21.31M | -31.32%24.59M | -28.26%27.18M | -36.47%29.8M |
Free cash flow | 53.26%-6.23M | 38.16%-2.04M | 30.50%-1.91M | 76.50%-626K | 64.21%-1.65M | -33.31%-13.32M | -95.90%-3.3M | -14.72%-2.75M | -27.59%-2.66M | -20.52%-4.61M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data