(Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 104.81%37.29K | -124.85%-4.66M | -8,819.93%-2.11M | 24.92%-652.12K | -80.12%-1.12M | -27.93%-774.79K | -126.09%-2.07M | 103.10%24.23K | -1,360.83%-868.55K | -266.66%-624.27K |
Net income from continuing operations | 109.24%232.42K | -120.37%-13.99M | -189.90%-3.47M | 15.35%-4M | 17.77%-4M | -300.86%-2.52M | -459.26%-6.35M | 4,599.43%3.87M | -1,826.37%-4.72M | -1,575.81%-4.86M |
Operating gains losses | ---- | -90.13%232.16K | 1,192.03%565.88K | -166.52%-1.06M | --503.65K | --227.55K | --2.35M | --43.8K | --1.6M | ---- |
Depreciation and amortization | --0 | 87.81%436.73K | -74.04%38.37K | 37.32%70.2K | 625.11%209.9K | 2,447.80%118.27K | 1,740.60%232.54K | 4,579.71%147.83K | 1,518.78%51.12K | 816.33%28.95K |
Other non cash items | -92.64%20K | 181.30%4.17M | --0 | 852.09%3.11M | 945.15%790.77K | 309.74%271.74K | 64,174.84%1.48M | 1,422.68%1.01M | --326.13K | --75.66K |
Change In working capital | -178.60%-215.13K | 94.90%1.49M | -13.15%758.02K | 180.02%354.83K | -73.28%106K | 553.71%273.69K | 1,001.70%765.8K | 379.65%872.83K | -496.82%-443.44K | 240.18%396.73K |
-Change in receivables | 205.50%63.18K | 98.08%-1.7K | -147.35%-58.85K | 183.49%83.57K | 167.09%33.47K | 5.07%-59.89K | -785.38%-88.79K | 1,454.41%124.28K | -3,219.13%-100.09K | -2,375.96%-49.89K |
-Change in inventory | 93.62%-8.98K | 138.12%49.8K | -18.82%87.39K | 101.30%2.56K | 79.88%100.66K | -45.33%-140.81K | -2,023.90%-130.64K | 464.83%107.65K | -5,222.14%-197.36K | 281.91%55.96K |
-Change in prepaid assets | -35,159.58%-101.2K | 55.54%-95.73K | 119.28%32.27K | 15.76%-43.98K | -2,050.48%-83.73K | ---287 | ---215.32K | ---167.4K | ---52.21K | --4.29K |
-Change in payables and accrued expense | -145.34%-185.29K | 8.71%1.22M | -10.28%659.28K | 125.67%32.92K | -72.49%120.04K | 409.56%408.71K | 1,409.66%1.12M | 386.56%734.83K | -277.24%-128.24K | 252.89%436.3K |
-Change in other current assets | 424.93%17.15K | 1,235.67%113.57K | 387.75%11.55K | 4,333.68%253.39K | ---146.09K | ---5.28K | 33.33%-10K | ---4.02K | ---5.99K | --0 |
-Change in other working capital | ---- | 135.17%205.67K | -65.96%26.38K | -34.78%26.38K | 263.56%81.66K | 266.23%71.25K | 2,539.72%87.45K | 253.21%77.49K | 25.08%40.44K | ---49.93K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 104.81%37.29K | -124.85%-4.66M | -8,819.93%-2.11M | 24.92%-652.12K | -80.12%-1.12M | -27.93%-774.79K | -126.09%-2.07M | 104.67%24.23K | -346.41%-868.55K | -266.66%-624.27K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 105.99%168.08K | 132.22%330.87K | 41.46%-58.08K | 84.16%-86.75K | 98.42%-17.96K | -10.89%-2.81M | 58.90%-1.03M | -2,151.37%-99.22K | -6,271.55%-547.51K |
Net PPE purchase and sale | --0 | 177.53%216.33K | 374.79%248.23K | 98.53%-2.41K | 45.73%-11.52K | -420.34%-17.96K | -964.25%-279.03K | -244.56%-90.34K | ---164K | ---21.23K |
Net intangibles purchase and sale | ---- | ---76.75K | --54.14K | ---55.67K | ---- | ---- | --0 | --0 | --0 | ---- |
Net business purchase and sale | ---- | --0 | --0 | --0 | ---- | ---- | --0 | --162.29K | --219.72K | ---- |
Net other investing changes | ---- | 101.13%28.5K | ---- | ---- | ---- | ---- | -0.91%-2.53M | 55.56%-1.1M | -3,415.59%-154.93K | -1,578.85%-144.26K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | 105.99%168.08K | 132.22%330.87K | 41.46%-58.08K | 84.16%-86.75K | 98.42%-17.96K | -10.89%-2.81M | 58.90%-1.03M | -2,151.37%-99.22K | -6,271.55%-547.51K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0 | -5.17%3.86M | 3.37%1.6M | -39.36%667.52K | 1,022.46%1.18M | -72.97%420.71K | -20.00%4.07M | -66.58%1.54M | 2,652.08%1.1M | -141.02%-127.75K |
Net issuance payments of debt | --0 | -47.62%1.54M | 60.18%711.51K | -59.95%432.52K | 642.20%455.45K | -103.95%-59.29K | 194.02%2.94M | -55.58%444.2K | --1.08M | ---84K |
Net common stock issuance | --0 | 32.21%1.65M | -19.58%884.66K | 350.00%225K | --63K | 380.00%480K | -68.71%1.25M | -68.69%1.1M | 25.00%50K | --0 |
Net preferred stock issuance | ---- | --660K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- |
Proceeds from stock option exercised by employees | ---- | --10K | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | -220.55%-116.67K | --0 | ---29.17K | -21.29%-43.75K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --0 | -5.17%3.86M | 3.37%1.6M | -39.36%667.52K | 1,022.46%1.18M | -72.97%420.71K | -20.00%4.07M | -66.58%1.54M | 2,652.08%1.1M | -141.02%-127.75K |
Net cash flow | ||||||||||
Beginning cash position | -73.86%223.99K | -48.55%856.84K | 29.77%409.36K | 147.86%452.03K | -67.29%484.8K | -48.55%856.84K | 7,300.77%1.67M | 412.60%315.44K | -17.30%182.37K | 1,585.28%1.48M |
Current changes in cash | 110.02%37.29K | 21.72%-632.85K | -134.24%-185.37K | -132.07%-42.68K | 97.48%-32.76K | -102.92%-372.05K | -149.21%-808.4K | -66.24%541.4K | 183.71%133.07K | -1,080.21%-1.3M |
End cash Position | -46.10%261.29K | -73.86%223.99K | -73.86%223.99K | 29.77%409.36K | 147.86%452.03K | -67.29%484.8K | -48.55%856.84K | -48.55%856.84K | 412.60%315.44K | -17.30%182.37K |
Free cash flow | 104.70%37.29K | -101.45%-4.74M | -2,965.09%-2.03M | 31.22%-710.2K | -87.64%-1.21M | -30.16%-792.76K | -149.38%-2.35M | 87.86%-66.11K | -430.70%-1.03M | -279.13%-645.5K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unaudited | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data