(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||
Cash flow from continuing operating activities | -386.72%-10.03M | 239.60%3.5M | -174.55%-2.51M | 3.36M |
Net income from continuing operations | -69.26%1.13M | 3.25%3.69M | 24.02%3.57M | --2.88M |
Operating gains losses | -226.32%-138.12K | 137.47%109.35K | -200.86%-291.86K | --289.39K |
Depreciation and amortization | 71.39%313.71K | 0.45%183.04K | 24.04%182.21K | --146.9K |
Other non cash items | 100.06%1 | ---1.75K | ---- | ---- |
Change In working capital | -2,060.73%-11.34M | 91.20%-524.9K | -16,396.26%-5.97M | --36.61K |
-Change in receivables | -703.38%-6.68M | 153.79%1.11M | -287.16%-2.06M | --1.1M |
-Change in prepaid assets | -631.79%-19.04M | 195.10%3.58M | -13,776.91%-3.77M | ---27.14K |
-Change in payables and accrued expense | 367.51%14.5M | -2,431.49%-5.42M | 125.43%232.5K | ---914.33K |
-Change in other current liabilities | -44.03%-120.78K | 25.58%-83.86K | 7.25%-112.69K | ---121.49K |
-Change in other working capital | ---- | 211.27%291.86K | ---262.31K | ---- |
Cash from discontinued investing activities | ||||
Operating cash flow | -386.72%-10.03M | 239.60%3.5M | -174.55%-2.51M | --3.36M |
Investing cash flow | ||||
Cash flow from continuing investing activities | -107.41%-773.86K | -1,848.06%-373.11K | -104.23%-19.15K | 452.93K |
Net PPE purchase and sale | -107.41%-773.86K | -1,848.06%-373.11K | 87.31%-19.15K | ---150.96K |
Net business purchase and sale | ---- | ---- | ---- | --603.88K |
Cash from discontinued investing activities | ||||
Investing cash flow | -107.41%-773.86K | -1,848.06%-373.11K | -104.23%-19.15K | --452.93K |
Financing cash flow | ||||
Cash flow from continuing financing activities | 1,267.68%13.18M | -1.13M | 0 | -1.31M |
Net common stock issuance | --13.18M | --0 | ---- | ---- |
Net other financing activities | ---- | ---1.13M | ---- | ---1.31M |
Cash from discontinued financing activities | ||||
Financing cash flow | 1,267.68%13.18M | ---1.13M | --0 | ---1.31M |
Net cash flow | ||||
Beginning cash position | 65.81%5.03M | -45.42%3.04M | 81.73%5.56M | --3.06M |
Current changes in cash | 18.64%2.37M | 179.09%2M | -200.99%-2.53M | --2.5M |
End cash Position | 47.09%7.4M | 65.81%5.03M | -45.42%3.04M | --5.56M |
Free cash flow | -445.70%-10.81M | 223.77%3.13M | -178.65%-2.53M | --3.21M |
Currency Unit | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | -- | -- |
No Data