(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 | 11.79%-7.57M | 9.79%-2.02M | 18.30%-1.79M | 17.79%-1.74M | 0.69%-2.02M | -10.26%-8.58M | -28.18%-2.24M | -7.82%-2.19M | -6.70%-2.12M | -0.69%-2.03M |
Net income from continuing operations | 20.47%-7.71M | 19.32%-1.73M | 26.42%-1.95M | 22.42%-1.99M | 12.65%-2.04M | -17.26%-9.7M | 13.87%-2.15M | -17.44%-2.65M | -51.12%-2.57M | -28.06%-2.33M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | 104.33%28K | --0 | ---- | ---- | ---- |
Depreciation and amortization | -26.23%135K | -11.43%31K | 0.00%35K | -29.79%33K | -45.45%36K | -39.60%183K | -52.70%35K | -55.13%35K | -39.74%47K | -9.59%66K |
Change In working capital | -386.32%-544K | -52.43%-407K | -102.70%-7K | -74.05%48K | -1,469.23%-178K | 183.58%190K | -158.81%-267K | 470.00%259K | 76.19%185K | 103.08%13K |
-Change in receivables | 147.62%20K | 46.15%-14K | -1,333.33%-37K | 105.00%2K | 228.57%69K | 19.23%-42K | -1,400.00%-26K | 160.00%3K | 14.89%-40K | 1,150.00%21K |
-Change in inventory | -60.81%58K | -192.00%-92K | 169.57%62K | 272.41%50K | -29.63%38K | 364.29%148K | 1,566.67%100K | 160.53%23K | 54.69%-29K | 35.00%54K |
-Change in prepaid assets | 93.24%-10K | -111.54%-3K | -50.00%-99K | 181.01%64K | 196.55%28K | -184.62%-148K | -92.59%26K | 67.00%-66K | -276.19%-79K | 84.07%-29K |
-Change in payables and accrued expense | -409.57%-582K | 17.36%-300K | -73.63%77K | -119.86%-58K | -812.12%-301K | -12.56%188K | -486.17%-363K | 69.77%292K | 25.86%292K | 88.34%-33K |
-Change in other current assets | ---4K | ---1K | ---1K | ---1K | ---1K | --0 | --0 | --0 | --0 | --0 |
-Change in other working capital | -159.09%-26K | 175.00%3K | -228.57%-9K | ---9K | ---11K | --44K | ---4K | --7K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 11.79%-7.57M | 9.79%-2.02M | 18.30%-1.79M | 17.79%-1.74M | 0.69%-2.02M | -10.26%-8.58M | -28.18%-2.24M | -7.82%-2.19M | -6.70%-2.12M | -0.69%-2.03M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 12.35%-149K | -400.00%-35K | -447.06%-93K | 75.00%-20K | 98.48%-1K | -71.72%-170K | 56.25%-7K | -17K | -300.00%-80K | -4.76%-66K |
Net PPE purchase and sale | 12.35%-149K | -400.00%-35K | -447.06%-93K | 75.00%-20K | 98.48%-1K | -71.72%-170K | 56.25%-7K | ---17K | -300.00%-80K | -4.76%-66K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 12.35%-149K | -400.00%-35K | -447.06%-93K | 75.00%-20K | 98.48%-1K | -71.72%-170K | 56.25%-7K | ---17K | -300.00%-80K | -4.76%-66K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 98.64%8.34M | 25.45%5.3M | 1.83M | 7,662.50%1.21M | 31.25%-11K | -69.06%4.2M | 84,460.00%4.23M | 0 | 46.67%-16K | -100.12%-16K |
Net issuance payments of debt | 437.50%108K | --64K | --44K | --0 | --0 | 65.59%-32K | --0 | --0 | 33.33%-16K | 46.67%-16K |
Net common stock issuance | 27.89%5.41M | -43.02%2.41M | --1.79M | ---- | ---- | -65.96%4.23M | --4.23M | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | --2.83M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | ---11K | --0 | --0 | --0 | ---11K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 98.64%8.34M | 25.45%5.3M | --1.83M | 7,662.50%1.21M | 31.25%-11K | -69.06%4.2M | 84,460.00%4.23M | --0 | 46.67%-16K | -100.12%-16K |
Net cash flow | ||||||||||
Beginning cash position | -48.80%4.78M | -23.17%2.15M | -56.08%2.2M | -61.91%2.75M | -48.80%4.78M | 156.00%9.33M | -74.81%2.79M | -61.92%5M | -52.42%7.22M | 156.00%9.33M |
Current changes in cash | 113.62%620K | 63.89%3.25M | 97.69%-51K | 75.08%-552K | 3.98%-2.03M | -180.08%-4.55M | 212.86%1.98M | -7.92%-2.21M | -8.79%-2.22M | -118.32%-2.11M |
End cash Position | 12.98%5.4M | 12.98%5.4M | -23.17%2.15M | -56.08%2.2M | -61.91%2.75M | -48.80%4.78M | -48.80%4.78M | -74.81%2.79M | -61.92%5M | -52.42%7.22M |
Free cash flow | 11.84%-7.72M | 8.51%-2.05M | 14.87%-1.88M | 19.87%-1.76M | 3.77%-2.02M | -11.07%-8.75M | -27.41%-2.25M | -8.86%-2.21M | -9.57%-2.2M | -0.82%-2.1M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |
No Data