(Q3)Sep 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -128.80%-2.61M | -19.82%-1.95M | -109.97%-4.28M | -57.43%-6.4M | -36.49%-1.6M | 16.68%-1.14M | -1.63M | -2.04M | -188.37%-4.07M | -1.17M |
Net income from continuing operations | 77.19%-500K | 141.55%898K | -250.31%-8.46M | -221.91%-16.49M | -537.60%-9.72M | -40.33%-2.19M | ---2.16M | ---2.42M | -223.70%-5.12M | ---1.52M |
Operating gains losses | ---2.78M | -7,163.16%-4.03M | 20,593.33%3.1M | --7.31M | --7.24M | --0 | --57K | --15K | ---- | ---- |
Depreciation and amortization | 27.68%143K | 41.41%140K | 42.71%137K | 364.89%437K | 38.30%130K | --112K | --99K | --96K | --94K | --94K |
Other non cash items | ---- | ---- | ---- | -79.18%81K | --0 | --0 | --3K | --78K | --389K | --135K |
Change In working capital | -108.73%-44K | 752.11%463K | 262.40%419K | 60.59%493K | 253.33%318K | 8,500.00%504K | ---71K | ---258K | 78.49%307K | --90K |
-Change in receivables | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---275K | ---- | ---- |
-Change in prepaid assets | 302.44%165K | 1,300.00%228K | -3,450.00%-710K | -187.50%-7K | -131.03%-9K | 170.69%41K | ---19K | ---20K | 121.62%8K | --29K |
-Change in payables and accrued expense | -129.48%-107K | 1,556.52%335K | 523.86%1.23M | 54.67%812K | 3.77%275K | 390.54%363K | ---23K | --197K | 125.32%525K | --265K |
-Change in other current assets | --0 | --0 | 97.18%-2K | 333.33%14K | 556.25%105K | 977.27%193K | ---213K | ---71K | 75.00%-6K | --16K |
-Change in other current liabilities | -9.68%-102K | -9.89%-100K | -10.11%-98K | -48.18%-326K | 75.91%-53K | ---93K | ---91K | ---89K | ---220K | ---220K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -128.80%-2.61M | -19.82%-1.95M | -109.97%-4.28M | -57.43%-6.4M | -36.49%-1.6M | 16.68%-1.14M | ---1.63M | ---2.04M | -188.37%-4.07M | ---1.17M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 97.34%-11K | -175.00%-66K | 85.71%-8K | -495K | -2K | -413K | -24K | -56K | 0 | 0 |
Net PPE purchase and sale | 97.34%-11K | -175.00%-66K | 85.71%-8K | ---495K | ---2K | ---413K | ---24K | ---56K | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 97.34%-11K | -175.00%-66K | 85.71%-8K | ---495K | ---2K | ---413K | ---24K | ---56K | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 375.64%4.47M | 89.96%-172K | -77.50%3.28M | 132.79%13.79M | 0 | 413.33%940K | -1.71M | 14.57M | 226.09%5.93M | 2.15M |
Net issuance payments of debt | ---172K | -157.33%-172K | --459K | -92.05%300K | --0 | --0 | --300K | --0 | 147.54%3.78M | --0 |
Net common stock issuance | --4.64M | --0 | --2.82M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net preferred stock issuance | --0 | --0 | --0 | 650.60%16.14M | --0 | --940K | --10.31M | --4.89M | --2.15M | --2.15M |
Proceeds from stock option exercised by employees | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --10M | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---2.65M | --0 | --0 | ---2.32M | ---323K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 375.64%4.47M | 89.96%-172K | -77.50%3.28M | 132.79%13.79M | --0 | 413.33%940K | ---1.71M | --14.57M | 226.09%5.93M | --2.15M |
Net cash flow | ||||||||||
Beginning cash position | -47.50%5.97M | -44.65%8.16M | 304.37%9.16M | 456.76%2.27M | 735.22%10.77M | 284.91%11.38M | --14.74M | --2.27M | --407K | --1.29M |
Current changes in cash | 402.94%1.85M | 35.01%-2.19M | -108.06%-1.01M | 271.01%6.9M | -264.07%-1.6M | 63.29%-612K | ---3.36M | --12.47M | 356.76%1.86M | --977K |
End cash Position | -27.30%7.83M | -47.50%5.97M | -44.65%8.16M | 304.37%9.16M | 304.37%9.16M | 735.22%10.77M | --11.38M | --14.74M | 456.76%2.27M | --2.27M |
Free cash flow | -68.62%-2.62M | -22.07%-2.01M | -104.73%-4.28M | -69.60%-6.9M | -36.66%-1.6M | -13.53%-1.55M | ---1.65M | ---2.09M | -188.37%-4.07M | ---1.17M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- | -- |
No Data