(Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -111.05%-1.2M | 21.97%-1.12M | -174.25%-3.3M | -181.97%-1.94M | 521.36%640K | 73.76%-570K | -134.54%-1.43M | 139.80%4.45M | 155.61%2.36M | 107.68%103K |
Net income from continuing operations | -13.97%-2.51M | 14.10%-2.46M | -43.53%-12.43M | -70.31%-5.48M | -44.80%-1.88M | -36.20%-2.21M | -13.37%-2.86M | 14.16%-8.66M | 30.69%-3.22M | 57.67%-1.3M |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -80.95%4K | --1K | --0 |
Depreciation and amortization | -4.96%881K | 13.22%1.02M | -1.92%3.63M | -2.90%903K | -2.28%900K | 0.22%927K | -2.70%900K | 4.25%3.7M | 1.86%930K | 2.79%921K |
Deferred tax | 200.00%12K | 133.33%7K | -60.00%12K | -16.67%5K | --0 | -60.00%4K | -62.50%3K | 101.32%30K | 0.00%6K | 0.00%6K |
Other non cash items | --37K | ---15K | ---- | ---- | ---- | ---- | ---- | -200.00%-2.04M | ---- | ---- |
Change In working capital | -200.73%-827K | -56.74%-721K | -71.95%1.8M | -72.93%1.43M | 271.94%1.11M | 89.80%-275K | -110.24%-460K | 175.99%6.43M | 368.45%5.28M | -86.42%-645K |
-Change in receivables | 309.62%1M | -482.63%-2.27M | -32.16%1.37M | -255.21%-1.1M | 536.22%2.35M | 70.91%-478K | -77.00%593K | 141.56%2.02M | 274.88%710K | -71.38%370K |
-Change in inventory | -75.63%-555K | 27.45%-185K | -61.40%1.82M | -69.78%1.55M | 216.99%847K | -422.45%-316K | -210.87%-255K | 175.44%4.72M | 313.11%5.12M | 63.76%-724K |
-Change in prepaid assets | 653.66%309K | -99.46%3K | 181.23%822K | 321.86%619K | -119.55%-393K | 110.82%41K | 417.14%555K | -372.78%-1.01M | -204.49%-279K | -148.51%-179K |
-Change in payables and accrued expense | -855.33%-1.84M | 888.04%1.65M | -232.83%-886K | 204.29%316K | -337.10%-1.24M | 119.33%244K | -108.31%-209K | -77.99%667K | -223.17%-303K | -233.49%-283K |
-Change in other current assets | -250.00%-9K | --15K | -95.62%6K | --0 | --0 | -91.18%6K | --0 | 174.00%137K | -65.43%28K | 143.04%34K |
-Change in other current liabilities | -3,700.00%-38K | 88.57%-4K | -19.05%-75K | -218.18%-35K | -100.00%-4K | 99.17%-1K | -149.30%-35K | -142.31%-63K | 21.43%-11K | -107.41%-2K |
-Change in other working capital | 34.06%307K | 106.49%72K | -3,480.00%-1.25M | 347.37%85K | -429.50%-458K | -57.75%229K | -50.88%-1.11M | 95.52%-35K | -92.69%19K | 181.76%139K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -111.05%-1.2M | 21.97%-1.12M | -174.25%-3.3M | -181.97%-1.94M | 521.36%640K | 73.76%-570K | -134.54%-1.43M | 139.80%4.45M | 155.61%2.36M | 107.68%103K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -500.00%-90K | 32.58%-60K | 53.87%-346K | -38.10%-174K | 85.22%-68K | 58.33%-15K | 30.47%-89K | 94.97%-750K | 35.05%-126K | -245.86%-460K |
Net PPE purchase and sale | -500.00%-90K | 32.58%-60K | 53.87%-346K | -38.10%-174K | 85.22%-68K | 58.33%-15K | 30.47%-89K | -1.90%-750K | 35.05%-126K | -245.86%-460K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -500.00%-90K | 32.58%-60K | 53.87%-346K | -38.10%-174K | 85.22%-68K | 58.33%-15K | 30.47%-89K | 94.97%-750K | 35.05%-126K | -245.86%-460K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 15,793.75%2.54M | 186.69%469K | 92.73%-458K | 0 | -32.32%67K | 100.23%16K | -550.83%-541K | -359.53%-6.3M | 476K | -47.62%99K |
Net common stock issuance | 1,487.27%2.62M | --488K | 1.75%232K | --0 | -32.32%67K | 931.25%165K | --0 | -90.61%228K | ---7K | -47.62%99K |
Proceeds from stock option exercised by employees | ---- | -44.53%76K | ---- | ---- | ---- | ---- | --137K | ---- | ---- | ---- |
Net other financing activities | --0 | 85.99%-95K | 89.44%-690K | --0 | --0 | ---12K | ---678K | ---6.53M | --483K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 15,793.75%2.54M | 186.69%469K | 92.73%-458K | --0 | -32.32%67K | 100.23%16K | -550.83%-541K | -359.53%-6.3M | --476K | -47.62%99K |
Net cash flow | ||||||||||
Beginning cash position | -27.46%7.26M | -33.96%7.98M | -17.76%12.08M | 7.68%10.08M | -1.85%9.45M | -46.82%10.01M | -17.76%12.08M | -61.70%14.69M | -51.04%9.37M | -52.86%9.62M |
Current changes in cash | 319.68%1.25M | 65.60%-710K | -57.40%-4.11M | -177.81%-2.11M | 347.67%639K | 93.82%-569K | -149.81%-2.06M | 88.98%-2.61M | 161.06%2.71M | 79.94%-258K |
Effect of exchange rate changes | ---3K | ---2K | --3K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
End cash Position | -9.89%8.51M | -27.46%7.26M | -33.96%7.98M | -33.96%7.98M | 7.68%10.08M | -1.85%9.45M | -46.82%10.01M | -17.76%12.08M | -17.76%12.08M | -51.04%9.37M |
Free cash flow | -121.03%-1.29M | 22.59%-1.18M | -199.02%-3.65M | -194.49%-2.11M | 260.22%572K | 73.62%-585K | -137.85%-1.52M | 130.93%3.68M | 150.28%2.23M | 75.80%-357K |
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 |
No Data
No Data