(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 | -314.60%-6.98M | -15.23%-582.23K | -964.91%-2.37M | -74.05%-1.32M | -1,287.64%-2.7M | -118.66%-1.68M | 15.00%-505.27K | -222.58K | -760.68K | -194.75K |
Net income from continuing operations | -156.15%-7.37M | -176.33%-2.2M | -264.61%-2.55M | -73.79%-1.4M | -111.56%-1.22M | -191.85%-2.88M | -30.39%-796.17K | ---699.95K | ---804.52K | ---576.73K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 1,355.86%183.69K | 80.76%98K | --0 | ---- | ---- |
Depreciation and amortization | --6.5K | ---31.82K | --16.5K | --11.47K | --10.35K | --0 | --0 | --0 | --0 | --0 |
Other non cash items | ---- | ---- | ---- | --0 | --1 | 27.58%13.42K | 17.02%3.07K | --3.71K | ---- | ---- |
Change In working capital | -201.29%-866.25K | 992.67%1.07M | -219.97%-508.25K | 229.52%62.8K | -490.76%-1.49M | 1,322.50%855.25K | 156.54%98.09K | --423.66K | ---48.49K | --381.98K |
-Change in receivables | 137.91%37.36K | 85.77%-7.01K | 480.22%116.12K | -891.65%-150.11K | 2,256.73%78.35K | -1,418.42%-98.55K | -319.84%-49.24K | ---30.54K | ---15.14K | ---3.63K |
-Change in inventory | -59,549.74%-680.01K | -433.02%-75.93K | -18,096.70%-369.76K | -1,002.44%-252.44K | 1,731.95%18.12K | -100.88%-1.14K | -44.64%22.8K | ---2.03K | ---22.9K | --989 |
-Change in prepaid assets | -113.95%-35.38K | 66.32%487.5K | 67.59%-57.5K | 314.66%442.53K | -363.93%-907.91K | 163.18%253.56K | 173.03%293.11K | ---177.38K | ---206.16K | --344K |
-Change in payables and accrued expense | -125.82%-180.72K | 492.40%667.27K | -131.13%-197.22K | -88.30%22.91K | -1,758.27%-673.67K | 116.09%699.9K | -197.95%-170.05K | --633.62K | --195.71K | --40.63K |
-Change in other current assets | -608.47%-7.5K | --0 | --101 | ---101 | ---7.5K | --1.48K | 115.79%1.48K | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -314.60%-6.98M | -15.23%-582.23K | -964.91%-2.37M | -74.05%-1.32M | -1,287.64%-2.7M | -118.66%-1.68M | 15.00%-505.27K | ---222.58K | ---760.68K | ---194.75K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -325.96K | -146.11K | -42.24K | 0 | -137.61K | 0 | 0 | 0 | 0 | 0 |
Net PPE purchase and sale | ---325.96K | ---146.11K | ---42.24K | --0 | ---137.61K | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---325.96K | ---146.11K | ---42.24K | --0 | ---137.61K | --0 | --0 | --0 | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 375.38%8.13M | -109.66%-57.8K | 0 | -92.70%60.13K | 2,902.34%8.12M | 130.65%1.71M | -8.85%598.63K | 16.18K | 823.92K | 270.57K |
Net issuance payments of debt | -4,053.08%-134.64K | 122.64%4.2K | --0 | 248.87%60.13K | -998.48%-198.97K | -103.95%-3.24K | -679.97%-18.54K | --16.18K | --17.24K | ---18.11K |
Net common stock issuance | 341.47%7.56M | -110.05%-62K | --0 | -100.00%-1 | 2,540.40%7.62M | 159.83%1.71M | -6.36%617.17K | --0 | --806.69K | --288.68K |
Proceeds from stock option exercised by employees | --700K | --0 | --0 | --0 | --700K | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 375.38%8.13M | -109.66%-57.8K | --0 | -92.70%60.13K | 2,902.34%8.12M | 4,222.75%1.71M | 1,435.43%598.63K | --16.18K | --823.92K | --270.57K |
Net cash flow | ||||||||||
Beginning cash position | 29.61%113.95K | 8,260.29%1.72M | 1,721.04%4.13M | 3,196.21%5.4M | 29.61%113.95K | -24.63%87.92K | -19.62%20.59K | --226.99K | --163.74K | --87.92K |
Current changes in cash | 3,053.90%820.96K | -942.00%-786.14K | -1,068.83%-2.41M | -2,098.35%-1.26M | 6,868.15%5.28M | 190.60%26.03K | 49.84%93.37K | ---206.4K | --63.24K | --75.82K |
End cash Position | 720.44%934.91K | 720.44%934.91K | 8,260.29%1.72M | 1,721.04%4.13M | 3,196.21%5.4M | 29.61%113.95K | 29.61%113.95K | --20.59K | --226.99K | --163.74K |
Free cash flow | -333.96%-7.3M | -44.15%-728.34K | -983.88%-2.41M | -74.05%-1.32M | -1,358.30%-2.84M | -118.66%-1.68M | 15.00%-505.27K | ---222.58K | ---760.68K | ---194.75K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data