(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 | -76.78%428K | 1,184.52%911K | 122.94%184K | -112.01%-128K | -132.41%-539K | -51.82%1.84M | -103.05%-84K | -148.52%-802K | 363.86%1.07M | 1,029.05%1.66M |
Net income from continuing operations | -63.13%-4.65M | 98.41%-31K | 84.97%-260K | -11,314.29%-785K | -535.81%-3.58M | -214.21%-2.85M | -196.20%-1.95M | -389.78%-1.73M | -98.70%7K | 223.27%821K |
Operating gains losses | -361.22%-128K | -93.42%5K | -100.00%-4K | 88.24%-2K | -1,487.50%-127K | 250.00%49K | 406.67%76K | -300.00%-2K | -525.00%-17K | -33.33%-8K |
Depreciation and amortization | -37.88%2.25M | -54.10%599K | -31.41%570K | -25.40%555K | -29.04%523K | 36.85%3.62M | 91.63%1.31M | 24.96%831K | 13.94%744K | 14.62%737K |
Other non cash items | 562.20%543K | ---- | ---- | -119.28%-43K | -146.46%-46K | -72.30%82K | 633.33%208K | -268.25%-461K | 519.44%223K | 1,880.00%99K |
Change In working capital | -192.82%-504K | -134.67%-69K | -137.31%-175K | 133.33%23K | -405.36%-283K | 132.53%543K | 128.74%199K | 311.40%469K | 95.84%-69K | 73.71%-56K |
-Change in receivables | -46.82%1.35M | -173.94%-122K | -53.71%1.23M | -3.22%-1.44M | 51.44%1.68M | 154.84%2.53M | -92.13%165K | 223.22%2.65M | 60.10%-1.4M | 205.60%1.11M |
-Change in prepaid assets | 123.56%41K | 123.56%41K | --0 | --0 | --0 | ---174K | ---174K | --0 | --0 | --0 |
-Change in payables and accrued expense | -301.82%-444K | 258.89%2M | 24.40%-1.5M | -23.83%943K | -561.12%-1.89M | -81.16%220K | 117.85%557K | -208.89%-1.98M | 219.07%1.24M | -71.48%409K |
-Change in other current liabilities | 28.86%-1.45M | -469.34%-1.99M | 148.50%97K | 469.57%524K | 94.86%-81K | -214.40%-2.03M | -131.41%-349K | -144.94%-200K | -93.70%92K | ---1.58M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -76.78%428K | 1,184.52%911K | 122.94%184K | -112.01%-128K | -132.41%-539K | -51.82%1.84M | -103.05%-84K | -148.52%-802K | 363.86%1.07M | 1,029.05%1.66M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 59.52%-1.08M | 67.31%-136K | 84.00%-131K | 46.68%-377K | 39.94%-433K | -7.51%-2.66M | 25.05%-416K | -85.71%-819K | -6.80%-707K | 11.97%-721K |
Capital expenditure reported | 49.79%-1.06M | ---132K | 80.68%-131K | 47.63%-376K | 41.33%-423K | -14.68%-2.12M | --0 | -55.15%-678K | -74.70%-718K | -55.39%-721K |
Net PPE purchase and sale | 94.93%-15K | 88.57%-4K | --0 | 99.17%-1K | ---10K | -854.84%-296K | -66.67%-35K | -2,720.00%-141K | ---120K | --0 |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | 28.57%-250K | ---125K | --0 | ---125K | --0 |
Net investment purchase and sale | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | 201.99%256K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 59.52%-1.08M | 67.31%-136K | 84.00%-131K | 46.68%-377K | 39.94%-433K | -7.51%-2.66M | 25.05%-416K | -85.71%-819K | -6.80%-707K | 11.97%-721K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 18.38%-524K | -57.51%365K | -648.81%-629K | 43.29%-131K | 89.04%-130K | -148.67%-642K | 579.89%859K | 55.32%-84K | -112.42%-231K | -581.61%-1.19M |
Net issuance payments of debt | 19.01%-524K | -57.39%366K | -648.81%-629K | 43.29%-131K | 89.08%-130K | -149.43%-647K | 574.59%859K | 55.32%-84K | -112.47%-231K | -584.48%-1.19M |
Proceeds from stock option exercised by employees | ---- | ---- | --0 | --0 | --0 | -50.00%5K | --0 | ---- | --0 | --5K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 18.38%-524K | -57.51%365K | -648.81%-629K | 43.29%-131K | 89.04%-130K | -148.67%-642K | 579.89%859K | 55.32%-84K | -112.42%-231K | -581.61%-1.19M |
Net cash flow | ||||||||||
Beginning cash position | -27.91%3.78M | -57.21%1.46M | -60.21%2.04M | -46.46%2.67M | -27.91%3.78M | 103.73%5.24M | 6.22%3.42M | 133.56%5.12M | 256.97%4.99M | 103.73%5.24M |
Current changes in cash | 19.70%-1.17M | 217.55%1.14M | 66.22%-576K | -596.88%-636K | -351.64%-1.1M | -154.82%-1.46M | -82.24%359K | -266.50%-1.71M | -83.88%128K | 79.18%-244K |
End cash Position | -31.09%2.6M | -31.09%2.6M | -57.21%1.46M | -60.21%2.04M | -46.46%2.67M | -27.91%3.78M | -27.91%3.78M | 6.22%3.42M | 133.56%5.12M | 256.97%4.99M |
Free cash flow | -14.04%-650K | 751.26%775K | 103.27%53K | -321.49%-505K | -203.18%-972K | -129.26%-570K | -105.41%-119K | -233.86%-1.62M | 127.98%228K | 245.37%942K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data