(Q1)Mar 31, 2024 | (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 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 58.45%-159.43K | 16.64%-286.94K | 21.37%-298.03K | -46.20%-383.69K | -251.51%-1.5M | -513.48K | -344.21K | -379.04K | -4,443.66%-262.44K | -628.05%-426.49K |
Net income from continuing operations | -26.34%-505.1K | 22.58%-354.31K | 35.39%-328.77K | 87.58%-399.8K | -524.80%-4.86M | ---673.48K | ---457.63K | ---508.88K | -11,828.39%-3.22M | -566.99%-777.59K |
Depreciation and amortization | -32.91%7.83K | 32.41%7.83K | 77.27%7.82K | 164.44%11.67K | 97.52%32.65K | --17.91K | --5.91K | --4.41K | --4.41K | --16.53K |
Remuneration paid in stock | ---- | ---- | ---- | ---- | --0 | --20.52K | ---- | ---- | ---- | --7.15K |
Remuneration paid in stock | 2,461.85%236.48K | -37.82%48.08K | -100.12%-168 | -97.04%9.23K | 1,597.23%644.85K | --118.68K | --77.32K | --136.71K | --312.13K | -8.19%37.99K |
Other non cashItems | -33.39%11.49K | -40.60%11.55K | -33.65%15.25K | -99.37%17.25K | 1,318.66%2.48M | ---281.01K | --19.44K | --22.99K | --2.72M | --175.16K |
Change In working capital | 507.88%89.87K | -100.29%-91 | 122.87%7.84K | 73.81%-22.03K | 72.20%196.76K | --283.88K | --31.27K | ---34.27K | -496.75%-84.13K | 587.63%114.26K |
-Change in receivables | -36.72%-21.19K | 154.32%10.24K | 716.80%43.73K | -170.87%-15.5K | -171.11%-47.25K | ---66.06K | --4.03K | ---7.09K | --21.87K | --66.45K |
-Change in inventory | -77.15%4.67K | 215.07%11.94K | 6,993.17%29.08K | 2.19%20.42K | 24.89%-85.9K | ---110.08K | --3.79K | --410 | --19.98K | ---114.36K |
-Change in prepaid assets | -84.71%-2.55K | 258.69%9.86K | 364.19%6.87K | ---1.38K | 524.81%210.06K | --218.87K | ---6.21K | ---2.6K | --0 | ---49.45K |
-Change in payables and accrued expense | 60.32%133.44K | -213.07%-33.55K | -234.34%-83.54K | 166.06%83.23K | -13.03%94.16K | --215.46K | --29.67K | ---24.99K | -497.37%-125.99K | 551.53%108.26K |
-Change in other working capital | 77.49%-24.49K | --1.41K | --11.7K | ---108.8K | -75.14%25.69K | ---- | ---- | ---- | ---- | --103.36K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 58.45%-159.43K | 16.64%-286.95K | 21.37%-298.02K | -46.20%-383.69K | -251.51%-1.5M | ---513.48K | ---344.21K | ---379.04K | -4,443.66%-262.44K | -628.05%-426.49K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -5,590.44%-150K | 0 | -2.64K | |||||||
Net PPE purchase and sale | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---2.64K |
Net intangibles purchas and sale | ---- | ---- | ---- | ---- | ---150K | --0 | ---- | ---- | ---- | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---- | ---- | ---- | ---- | -5,590.44%-150K | --0 | ---- | ---- | ---- | ---2.64K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 3,734.84%172.66K | 6,537.51%305.65K | 0 | -100.20%-4.75K | 427.76%2.43M | 53.36K | -4.75K | 15.25K | 2.37M | 17.23%461.2K |
Net issuance payments of debt | --0 | -2,705.41%-133.2K | --0 | 0.04%-4.75K | -104.12%-19K | ---4.75K | ---4.75K | ---4.75K | ---4.75K | --461.2K |
Net common stock issuance | --100K | --473.82K | --0 | --0 | --2.54M | --0 | --0 | --20K | --2.52M | --0 |
Cash dividends paid | --0 | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --73.17K | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | ---510 | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---91.33K | --58.11K | --0 | --0 | ---149.44K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 3,734.84%172.66K | 6,537.51%305.65K | --0 | -100.20%-4.75K | 427.76%2.43M | --53.36K | ---4.75K | --15.25K | --2.37M | 17.23%461.2K |
Net cash flow | ||||||||||
Beginning cash position | -86.24%131.9K | -85.80%272.3K | -75.00%570.32K | 451.36%958.76K | 22.62%173.89K | --1.42M | --1.92M | --2.28M | -60.01%173.89K | 41.81%141.81K |
Current changes in cash | 103.40%13.23K | 103.75%18.71K | 18.08%-298.02K | -118.43%-388.44K | 2,346.99%784.87K | ---460.12K | ---498.96K | ---363.79K | 36,591.38%2.11M | -90.42%32.08K |
End cash Position | -74.55%145.12K | -79.49%291.01K | -85.80%272.3K | -75.00%570.32K | 451.36%958.76K | --958.76K | --1.42M | --1.92M | 431.80%2.28M | -60.01%173.89K |
Free cash from | 58.45%-159.43K | 41.94%-286.95K | 21.37%-298.02K | -46.20%-383.69K | -284.31%-1.65M | ---513.48K | ---494.21K | ---379.04K | -4,443.66%-262.44K | -632.55%-429.13K |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.