(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 | 344.29%2.95M | -160.14%-2.75M | 43.66%-4.63M | 125.22%3.84M | 334.27%8.7M | -194.63%-1.21M | -6.05%4.57M | -949.43%-8.21M | -66.45%1.71M | -149.13%-3.71M |
Net income from continuing operations | 3.89%-4.22M | -53.06%-6.47M | -104.20%-13.57M | -73.30%-24.41M | -967.11%-9.15M | 32.07%-4.39M | 32.22%-4.23M | -172.48%-6.64M | 21.77%-14.09M | 114.22%1.06M |
Operating gains losses | --0 | 169.33%1.92M | -63.54%1.25M | -71.31%2.54M | 94.03%-270K | -116.90%-1.33M | -74.36%714K | 24.61%3.42M | -37.80%8.86M | -216.05%-4.52M |
Depreciation and amortization | 5.45%3.35M | -6.46%3.2M | 18.83%3.18M | 236.70%12.34M | 226.60%3.07M | 288.37%3.17M | 255.98%3.42M | 182.58%2.68M | 52.96%3.67M | 62.91%940K |
Deferred tax | -93.06%20K | --623K | --0 | ---- | ---- | --288K | --0 | ---288K | ---- | ---- |
Other non cash items | 9.42%1.03M | 13.11%975K | 28.25%976K | 423.91%4.1M | 676.14%1.53M | 379.70%945K | 342.05%862K | 294.30%761K | 15.51%782K | -40.84%197K |
Change In working capital | 61.70%-1.69M | -346.95%-7.25M | 94.38%-551K | -28.14%-7.14M | 351.18%8.7M | -207.67%-4.41M | -188.40%-1.62M | -290.59%-9.8M | -2,100.79%-5.57M | -179.19%-3.46M |
-Change in receivables | -631.73%-1.82M | -290.30%-24.03M | 242.74%8.4M | -1,531.40%-30.34M | -4,121.60%-18.06M | -5,080.00%-249K | -690.24%-6.16M | -283.19%-5.88M | -1.58%-1.86M | 250.17%449K |
-Change in inventory | -98.10%-731K | 157.43%1.39M | 102.23%57K | -86.14%-4.33M | -54.45%-1.94M | -144.37%-369K | 173.10%538K | -1,325.70%-2.55M | -811.37%-2.32M | -330.82%-1.26M |
-Change in prepaid assets | 8.15%-3.56M | 1,185.58%2.26M | 4,485.71%321K | -68.57%-5.65M | 40.47%-1.57M | -363.88%-3.88M | -239.60%-208K | 124.14%7K | -439.45%-3.35M | -1,175.10%-2.63M |
-Change in payables and accrued expense | 7,100.00%4.54M | 214.02%12.99M | -607.63%-9.36M | 1,677.42%33.22M | 178,582.35%30.34M | 113.02%63K | 31.70%4.14M | -71.37%-1.32M | -25.36%1.87M | 98.13%-17K |
-Change in other working capital | -628.57%-111K | 109.23%136K | 180.43%37K | -139.18%-38K | -3,800.00%-78K | -34.38%21K | 8.33%65K | -757.14%-46K | 294.00%97K | -115.38%-2K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 344.29%2.95M | -160.14%-2.75M | 43.66%-4.63M | 125.22%3.84M | 334.27%8.7M | -194.63%-1.21M | -6.05%4.57M | -949.43%-8.21M | -66.45%1.71M | -149.13%-3.71M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 97.03%-597K | 508.57%5.1M | 99.92%-110K | -8,652.32%-152.55M | -3,960.00%-203K | -1,783.16%-20.13M | -382.24%-1.25M | -31,843.90%-130.97M | 90.67%-1.74M | 99.96%-5K |
Net PPE purchase and sale | -16.15%-604K | -37.60%-344K | 81.45%-92K | 43.12%-1.46M | 77.12%-194K | 50.71%-520K | 3.85%-250K | -22.77%-496K | -43.73%-2.57M | -518.98%-848K |
Net intangibles purchase and sale | 100.04%7K | 93.69%-63K | 99.99%-18K | -2,819.11%-151.09M | 99.83%-9K | -139,978.57%-19.61M | -100,000.00%-999K | -2,174,466.67%-130.47M | 63.38%-5.18M | 63.32%-5.16M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --6M | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 97.03%-597K | 508.57%5.1M | 99.92%-110K | -8,652.32%-152.55M | -3,960.00%-203K | -1,783.16%-20.13M | -382.24%-1.25M | -31,843.90%-130.97M | 90.67%-1.74M | 99.96%-5K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -101.12%-721K | -61.38%73K | -101.30%-809K | 133.70%126.53M | -100.03%-18K | 64.2M | 270.27%189K | 8,110.57%62.16M | 5.19%54.14M | 2,751,500.00%55.03M |
Net issuance payments of debt | --0 | --0 | --0 | 135.32%74.64M | --0 | --11.97M | --0 | 2,089,266.67%62.68M | -55.37%31.72M | 1,587,000.00%31.74M |
Net common stock issuance | ---- | ---- | ---- | 184.79%64.52M | --0 | ---- | ---- | ---- | --22.66M | --22.66M |
Proceeds from stock option exercised by employees | 2,588.89%484K | -8.47%173K | 135.14%348K | -40.97%379K | -96.22%24K | --18K | 6,200.00%189K | 3,600.00%148K | 887.69%642K | --635K |
Net other financing activities | 90.21%-1.21M | ---100K | -75.04%-1.16M | -1,385.50%-13.01M | ---42K | ---12.31M | --0 | 14.93%-661K | 95.43%-876K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -101.12%-721K | -61.38%73K | -101.30%-809K | 133.70%126.53M | -100.03%-18K | --64.2M | 270.27%189K | 8,110.57%62.16M | 5.19%54.14M | 2,751,500.00%55.03M |
Net cash flow | ||||||||||
Beginning cash position | 211.89%70.97M | 256.08%68.54M | -23.04%74.09M | 128.31%96.27M | 45.93%65.61M | -51.00%22.75M | -54.11%19.25M | 128.31%96.27M | 880.40%42.17M | -22.29%44.96M |
Current changes in cash | -96.19%1.63M | -30.69%2.43M | 92.80%-5.55M | -141.01%-22.19M | -83.48%8.48M | 2,997.63%42.86M | -21.92%3.51M | -35,069.86%-77.02M | 42.88%54.1M | 427.05%51.31M |
End cash Position | 10.66%72.6M | 211.89%70.97M | 256.08%68.54M | -23.04%74.09M | -23.04%74.09M | 45.93%65.61M | -51.00%22.75M | -54.11%19.25M | 128.31%96.27M | 128.31%96.27M |
Free cash flow | 111.03%2.35M | -195.06%-3.15M | 96.60%-4.74M | -2,350.77%-148.71M | 187.13%8.49M | -1,342.80%-21.34M | -27.91%3.32M | -25,088.15%-139.18M | 74.10%-6.07M | 65.53%-9.75M |
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 |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data