(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 | 8.35%-9.56M | -21.25%-2.58M | 15.05%-2.52M | 44.58%-1.38M | -8.37%-3.07M | 2.32%-10.43M | 27.08%-2.13M | -30.73%-2.97M | 14.29%-2.5M | -10.21%-2.83M |
Net income from continuing operations | 7.88%-12.51M | 9.20%-2.27M | -12.57%-5.76M | -8.87%-2.61M | 47.59%-1.87M | 1.36%-13.58M | 59.59%-2.5M | -68.69%-5.12M | 5.59%-2.4M | -77.31%-3.57M |
Operating gains losses | -101.79%-25.5K | ---- | ---- | ---- | ---- | 610.76%1.42M | --0 | --1.43M | --0 | ---4.21K |
Depreciation and amortization | 24.49%51.8K | -22.85%7.94K | 10.11%11.31K | 118.63%22.48K | -6.45%10.08K | -8.14%41.61K | -6.81%10.29K | -7.12%10.27K | -18.43%10.28K | 1.64%10.77K |
Deferred tax | 179.92%90.32K | ---- | ---- | ---- | ---- | 41.32%-113.01K | ---- | ---- | ---- | ---- |
Other non cash items | 196.73%2M | 190.93%39.01K | 324.48%1.54M | 157.43%177.84K | -15.19%241.7K | 308.54%675.02K | -49.30%-42.9K | 216.02%363.85K | -42.72%69.08K | 153.70%284.99K |
Change In working capital | -372.54%-1.82M | -229.13%-606.84K | -317.46%-483.12K | 444.44%856.78K | -805.65%-1.59M | 164.54%668.51K | 160.39%469.95K | -54.57%222.16K | 49.28%-248.75K | 187.86%225.15K |
-Change in receivables | 37.20%-548.11K | -275.57%-529.11K | 48.00%-575.17K | 2,671.61%888.47K | -891.99%-332.29K | -97.81%-872.74K | 384.05%301.37K | -883.60%-1.11M | 78.80%-34.55K | 43.90%-33.5K |
-Change in prepaid assets | -99.68%885 | -46.51%-97.97K | -97.94%24.31K | 143.01%221.38K | 54.66%-146.84K | 275.32%275.16K | 74.76%-66.87K | 1,090.63%1.18M | -148.30%-514.7K | -249.86%-323.83K |
-Change in payables and accrued expense | -191.06%-1.27M | -124.52%-58.68K | -48.53%87.39K | -164.71%-219.13K | -267.17%-1.08M | 616.04%1.39M | 166.49%239.35K | -69.01%169.78K | 543.11%338.63K | 269.05%644.43K |
-Change in other current assets | 66.25%-7.58K | 65.99%-8.52K | -96.25%225 | -96.19%284 | 103.96%430 | -259.20%-22.47K | -2,050.27%-25.06K | 258.22%5.99K | 142.18%7.46K | -234.47%-10.86K |
-Change in other current liabilities | 100.56%584 | 313.36%87.45K | 29.31%-19.86K | 24.92%-34.22K | 35.86%-32.78K | 43.05%-103.63K | 143.65%21.16K | 40.37%-28.1K | 2.81%-45.58K | -29.40%-51.1K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 8.35%-9.56M | -21.25%-2.58M | 15.05%-2.52M | 44.58%-1.38M | -8.37%-3.07M | 2.32%-10.43M | 27.08%-2.13M | -30.73%-2.97M | 14.29%-2.5M | -10.21%-2.83M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 0 | 0 | 0 | 104.06%6.38K | 0 | 0 | 0 | 110.97%6.38K |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | 109.98%6.38K | --0 | --0 | --0 | 110.97%6.38K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --0 | --0 | 104.06%6.38K | --0 | --0 | --0 | 110.97%6.38K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -30.80%5.97M | -115.00%-486.42K | 0 | 5.94M | 513.18K | -50.97%8.62M | 1,627.78%3.24M | -44.88%5.38M | 0 | 0 |
Net common stock issuance | 14.77%6.15M | -56.21%-813.32K | --0 | --6.75M | --214.68K | -69.78%5.36M | ---520.65K | -39.70%5.88M | --0 | --0 |
Proceeds from stock option exercised by employees | -90.58%307.08K | -99.74%8.58K | --0 | --0 | --298.5K | 6,417.53%3.26M | --3.26M | --0 | --0 | --0 |
Net other financing activities | ---495K | --318.32K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -30.80%5.97M | -115.00%-486.42K | --0 | --5.94M | --513.18K | -50.97%8.62M | 1,627.78%3.24M | -44.88%5.38M | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | -23.87%6.01M | 11.42%5.4M | 221.16%7.96M | -32.90%3.43M | -23.87%6.01M | 541.90%7.9M | -56.50%4.85M | -33.20%2.48M | -23.19%5.11M | 541.90%7.9M |
Current changes in cash | -99.40%-3.59M | -375.33%-3.07M | -204.61%-2.52M | 282.25%4.55M | 9.54%-2.56M | -126.68%-1.8M | 134.55%1.11M | -67.81%2.41M | 14.46%-2.5M | -152.23%-2.83M |
Effect of exchange rate changes | 142.36%36.02K | 149.55%122.18K | 17.26%-30.17K | 78.82%-28.85K | -170.19%-27.15K | -4.34%-85.04K | 280.45%48.96K | 14.27%-36.47K | -424.71%-136.21K | 173.84%38.68K |
End cash Position | -59.11%2.46M | -59.11%2.46M | 11.42%5.4M | 221.16%7.96M | -32.90%3.43M | -23.87%6.01M | -23.87%6.01M | -56.50%4.85M | -33.20%2.48M | -23.19%5.11M |
Free cash flow | 8.35%-9.56M | -21.25%-2.58M | 15.05%-2.52M | 44.58%-1.38M | -8.37%-3.07M | 2.90%-10.43M | 27.08%-2.13M | -30.73%-2.97M | 14.46%-2.5M | -7.77%-2.83M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data