(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 | 145.82%676.09K | 285.70%635.11K | 159.28%77.63K | 61.88%-390.91K | 1,451.09%354.53K | -667.02%-1.48M | -125.42%-342.02K | 59.22%-130.95K | -206.06%-1.03M | 105.33%22.86K |
Net income from continuing operations | 51.91%-813.34K | -0.51%-537.5K | 104.41%14.29K | 75.35%-162.19K | 26.80%-127.94K | -212.86%-1.69M | -44.73%-534.8K | -86.36%-323.66K | -1,554.35%-657.98K | -309.91%-174.78K |
Depreciation and amortization | -20.28%63.42K | -48.31%10.08K | -60.29%10.75K | 17.28%19.29K | 40.99%23.3K | 21.88%79.56K | 20.73%19.5K | 64.98%27.08K | -2.11%16.45K | 3.90%16.52K |
Deferred tax | -3,110.40%-37.34K | -2,910.40%-35.01K | ---1.16K | 99.01%-581 | ---581 | -114.04%-1.16K | ---1.16K | --0 | ---58.58K | --0 |
Other non cash items | -143.34%-92.94K | -47.03%-26.52K | -150.40%-23.55K | -151.14%-23.11K | -1,155.38%-19.5K | -930.69%-38.2K | -2,275.39%-18.03K | -984.02%-9.41K | -781.20%-9.2K | -214.70%-1.55K |
Change In working capital | 885.40%910.01K | 679.19%805.3K | -118.52%-19.97K | 32.78%-258.99K | 228.44%383.67K | -122.68%-115.87K | -93.62%103.35K | 152.38%107.83K | 11.10%-385.27K | 124.88%116.82K |
-Change in receivables | 159.58%180.51K | 96.59%-8.49K | 66.17%-50.43K | 3,018.74%108.08K | 32.49%131.35K | -143.00%-302.95K | -115.24%-249.34K | 59.04%-149.05K | 98.92%-3.7K | 143.87%99.14K |
-Change in prepaid assets | -18.60%37.01K | 67.16%-11.64K | -90.64%55.26K | 106.22%23.05K | -31.61%-29.67K | 132.91%45.46K | 53.64%-35.43K | 720.73%590.59K | -140.37%-370.31K | -210.64%-22.54K |
-Change in payables and accrued expense | 204.62%131.23K | -29.27%207.47K | 145.25%103.05K | -44.71%-115.19K | 62.24%-64.09K | -1,179.40%-125.43K | 131.74%293.33K | -283.52%-227.71K | -366.58%-79.6K | 41.54%-169.71K |
-Change in other working capital | 110.17%561.27K | 551.98%617.96K | -20.60%-127.85K | -502.26%-274.93K | 64.85%346.08K | 683.86%267.05K | 242.73%94.78K | -178.79%-106.01K | 112.32%68.35K | 692.19%209.93K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 145.82%676.09K | 285.70%635.11K | 159.28%77.63K | 61.88%-390.91K | 1,451.09%354.53K | -667.02%-1.48M | -125.42%-342.02K | 59.22%-130.95K | -206.06%-1.03M | 105.33%22.86K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 123.79%90.73K | 218.50%26.85K | 106.03%22.28K | 181.69%22.54K | 576.61%17.38K | -2,936.36%-381.34K | -2,471.85%-22.66K | -49,002.26%-369.25K | 3,900.50%8K | 123.09%2.57K |
Net PPE purchase and sale | 6.85%-2.22K | --335 | -269.19%-1.27K | 71.79%-574 | ---2.38K | 81.06%-2.38K | --0 | 67.64%-344 | ---2.04K | --0 |
Net business purchase and sale | --0 | --0 | --0 | ---- | ---- | ---378.96K | --0 | ---378.96K | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---1 | ---1 | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 123.79%90.73K | 218.50%26.85K | 106.03%22.28K | 181.68%22.54K | 576.57%17.38K | -2,936.36%-381.34K | -2,471.85%-22.66K | -49,002.26%-369.25K | 3,900.50%8K | 123.09%2.57K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 65.24%-17.31K | 0 | 0 | 66.71%-4.39K | 2.01%-12.92K | 5.60%-49.78K | 22.41%-10.23K | -0.02%-13.19K | 0.01%-13.18K | 0.01%-13.18K |
Net issuance payments of debt | 65.24%-17.31K | --0 | --0 | 66.71%-4.39K | 2.01%-12.92K | 5.60%-49.78K | 22.41%-10.23K | -0.02%-13.19K | 0.01%-13.18K | 0.01%-13.18K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 65.24%-17.31K | --0 | --0 | 66.71%-4.39K | 2.01%-12.92K | 5.60%-49.78K | 22.41%-10.23K | -0.02%-13.19K | 0.01%-13.18K | 0.01%-13.18K |
Net cash flow | ||||||||||
Beginning cash position | -44.73%2.35M | -10.59%2.43M | -27.86%2.33M | -36.44%2.71M | -44.73%2.35M | 4.80%4.25M | -6.86%2.72M | -0.68%3.24M | 18.32%4.27M | 4.80%4.25M |
Current changes in cash | 139.31%749.51K | 276.57%661.96K | 119.46%99.91K | 63.83%-372.76K | 2,832.02%359K | -1,078.07%-1.91M | -128.16%-374.91K | -53.22%-513.38K | -196.13%-1.03M | 102.70%12.24K |
Effect of exchange rate changes | -244.91%-5.69K | -124.73%-971 | ---2 | ---4.85K | --1.54K | --3.93K | --3.93K | --0 | --0 | --0 |
End cash Position | 31.64%3.09M | 31.64%3.09M | -10.59%2.43M | -27.86%2.33M | -36.44%2.71M | -44.73%2.35M | -44.73%2.35M | -6.86%2.72M | -0.68%3.24M | 18.32%4.27M |
Free cash flow | 145.53%672.91K | 285.51%634.48K | 158.16%76.36K | 61.90%-391.49K | 1,440.68%352.15K | -696.74%-1.48M | -125.42%-342.02K | 59.25%-131.29K | -206.66%-1.03M | 105.19%22.86K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data