(FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||||||
Cash flow from continuing operating activities | -5,327.65%-2.06M | -283.56%-667.28K | 93.48%-38.02K | 363.53K | 11.42%-582.72K | 32.69%-657.87K | -28.52%-977.37K | -116.03%-760.5K | -352.04K |
Net income from continuing operations | -226.68%-11.48M | -2.89%-3.68M | -501.37%-3.51M | ---3.58M | 87.35%-584.45K | -11.59%-4.62M | -175.70%-4.14M | -150.02%-1.5M | ---600.84K |
Operating gains losses | 96.05%-46.44K | ---- | ---1.18M | --75K | ---- | 25.81%3.45M | 810.37%2.75M | --301.61K | ---- |
Depreciation and amortization | --249 | ---20K | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
Other non cash items | 40.58%3.65M | -68.27%698.64K | 259,437,700.00%2.59M | --2.2M | --1 | ---- | ---- | ---- | --207.78K |
Change In working capital | -33.51%750.78K | -74.19%234.26K | 64,904.38%1.13M | --907.76K | -99.66%1.74K | 82.70%509.27K | -23.98%278.75K | 794.01%366.67K | --41.01K |
-Change in receivables | ---- | ---- | ---- | ---- | -6.15%-22.39K | -60.91%-21.09K | -113.89%-13.11K | 81.69%94.4K | --51.96K |
-Change in prepaid assets | -105.70%-25.75K | -111.07%-50K | 5,886.14%451.55K | --451.55K | 44.46%-7.8K | -1,468.19%-14.05K | 87.48%-896 | -204.99%-7.16K | ---2.35K |
-Change in payables and accrued expense | 14.61%776.54K | -37.69%284.26K | 2,021.93%677.58K | --456.21K | -94.98%31.93K | 216.00%635.93K | -27.98%201.24K | 1,787.85%279.42K | ---16.56K |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | -200.00%-91.52K | --91.52K | ---- | --7.96K |
Cash from discontinued investing activities | 60.92%-298.65K | -764.21K | |||||||
Operating cash flow | -5,327.65%-2.06M | -283.56%-667.28K | 95.69%-38.02K | --363.53K | 38.02%-881.36K | -45.50%-1.42M | -28.52%-977.37K | -116.03%-760.5K | ---352.04K |
Investing cash flow | |||||||||
Cash flow from continuing investing activities | -162.08K | 0 | 648.11K | 0 | 0 | ||||
Net PPE purchase and sale | ---162.08K | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | --648.11K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | |||||||||
Investing cash flow | ---162.08K | ---97.49K | --0 | --0 | --648.11K | --0 | ---- | --0 | --0 |
Financing cash flow | |||||||||
Cash flow from continuing financing activities | 43.07%2.71M | -89.16%126.46K | 601.85%1.9M | 1.17M | -85.77%270.02K | 262.19%1.9M | -31.66%524.03K | 109.15%766.81K | 366.63K |
Net issuance payments of debt | -38.25%1.21M | -102.65%-32.64K | 625.36%1.96M | --1.23M | -83.07%270.02K | 204.33%1.59M | 30.89%524.03K | 23.19%400.36K | --325K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---125.36K | ---- | 780.27%366.46K | --41.63K |
Net other financing activities | 2,465.35%1.5M | --159.1K | ---63.5K | ---- | ---- | --428.55K | ---- | ---- | ---- |
Cash from discontinued financing activities | 0 | 0 | |||||||
Financing cash flow | 43.07%2.71M | -89.16%126.46K | 601.85%1.9M | --1.17M | -85.77%270.02K | 262.19%1.9M | -31.66%524.03K | 109.15%766.81K | --366.63K |
Net cash flow | |||||||||
Beginning cash position | 10,539.53%1.87M | 810.41%2.99M | 56.21%17.53K | --328.32K | 205.69%11.22K | -45.86%3.67K | -55.18%6.78K | 2,438.76%15.13K | --596 |
Current changes in cash | -73.85%485.63K | -141.71%-638.3K | 4,951.51%1.86M | --1.53M | -92.28%36.76K | 204.98%475.91K | -7,276.49%-453.34K | -56.71%6.32K | --14.59K |
Effect of exchange rate changes | --0 | --0 | 68.78%-9.51K | --6.33K | 93.50%-30.46K | -204.03%-468.35K | 3,169.67%450.23K | -25,187.93%-14.67K | ---58 |
End cash Position | 26.04%2.35M | 26.04%2.35M | 10,539.53%1.87M | --1.87M | 56.21%17.53K | 205.69%11.22K | -45.86%3.67K | -55.18%6.78K | --15.13K |
Free cash flow | -5,753.95%-2.23M | -328.14%-829.36K | 95.69%-38.02K | --363.53K | 38.02%-881.36K | -45.50%-1.42M | -28.52%-977.37K | -116.03%-760.5K | ---352.04K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | Unqualified Opinion with Explanatory Notes | -- | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | -- |
No Data