(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 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -48.54%-21.94M | 1.21%-4.66M | -80.69%-6.51M | -38.39%-5.12M | -105.19%-5.66M | -358.64%-14.77M | -4.71M | -3.6M | -3.7M | -2.76M |
Net income from continuing operations | 0.35%-26.3M | 36.70%-5.18M | -12.57%-6.3M | -18.92%-8.25M | -15.84%-6.56M | -125.72%-26.39M | ---8.19M | ---5.6M | ---6.94M | ---5.66M |
Operating gains losses | ---48.68K | --58 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 128.12%866.41K | -16.38%204.47K | 179.22%203.57K | 521.63%171.02K | 724.35%287.35K | 443.12%379.8K | --244.52K | --72.91K | --27.51K | --34.86K |
Other non cash items | -1,176.79%-492.89K | -7,232.38%-712.85K | 353.24%176.2K | -76.31%4.76K | 89.12%39K | -101.83%-38.6K | ---9.72K | ---69.58K | --20.07K | --20.62K |
Change In working capital | -104.66%-64.63K | -85.48%235.08K | -184.06%-1.68M | 376.65%1.78M | -2,830.94%-397.55K | 1,100.61%1.39M | --1.62M | ---592.29K | --373.5K | ---13.56K |
-Change in receivables | 107.36%15.54K | 260.38%101.23K | -43.53%-144.59K | -77.21%31.24K | 115.00%27.66K | -972.31%-211.23K | ---63.12K | ---100.74K | --137.06K | ---184.43K |
-Change in inventory | -190.17%-500.19K | 4.29%-158.13K | -529.67%-133.69K | -216.32%-121.05K | ---87.31K | ---172.38K | ---165.22K | --31.11K | ---38.27K | --0 |
-Change in prepaid assets | -345.64%-239.7K | 35.69%-132.18K | -165.92%-479.55K | 40.19%318.44K | -48.94%53.58K | 93.55%-53.79K | ---205.53K | ---180.34K | --227.14K | --104.93K |
-Change in payables and accrued expense | -56.36%720.24K | -74.21%484.67K | -170.49%-925.95K | 3,161.96%1.55M | -691.79%-390.17K | 150.21%1.65M | --1.88M | ---342.33K | --47.57K | --65.93K |
-Change in other working capital | -134.80%-60.52K | ---- | ---- | ---21 | ---1.31K | 1,469.51%173.9K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -48.54%-21.94M | 1.21%-4.66M | -80.69%-6.51M | -38.39%-5.12M | -105.19%-5.66M | -358.64%-14.77M | ---4.71M | ---3.6M | ---3.7M | ---2.76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -188.37%-1.9M | -1,663.49%-261.81K | 71.25%-112.48K | 29.99%-123.63K | -1,746.73%-1.4M | -154.73%-658.48K | -14.85K | -391.19K | -176.59K | -75.86K |
Net PPE purchase and sale | -82.06%-1.2M | -989.91%-161.81K | 96.81%-12.48K | 29.99%-123.63K | -1,087.62%-900.93K | -3,841.83%-658.48K | ---14.85K | ---391.19K | ---176.59K | ---75.86K |
Net intangibles purchase and sale | ---700K | ---100K | ---100K | --0 | ---500K | --0 | --0 | --0 | --0 | --0 |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -188.37%-1.9M | -1,663.49%-261.81K | 71.25%-112.48K | 29.99%-123.63K | -1,746.73%-1.4M | -154.73%-658.48K | ---14.85K | ---391.19K | ---176.59K | ---75.86K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -40.58%14.23M | 3,264.74%3.47M | 11,898.50%4.57M | 28,869.50%5.42M | -96.79%773.48K | 125.66%23.94M | -109.51K | -38.72K | -18.84K | 24.11M |
Net issuance payments of debt | 2,668.75%7.83M | -809.13%-1.97M | 7,958.91%5.5M | 23,401.34%4.39M | 33.81%-91.28K | -264.52%-304.97K | ---216.54K | --68.31K | ---18.84K | ---137.9K |
Net common stock issuance | -73.21%6.39M | 449,955,600.00%4.5M | ---1.55K | --1.03M | -96.38%864.76K | 128.93%23.87M | ---1 | --0 | --0 | --23.87M |
Proceeds from stock option exercised by employees | --0 | --0 | ---- | ---- | --0 | --382.5K | --0 | --0 | --0 | --382.5K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -40.58%14.23M | 3,264.74%3.47M | 11,898.50%4.57M | 28,869.50%5.42M | -96.79%773.48K | 125.66%23.94M | ---109.51K | ---38.72K | ---18.84K | --24.11M |
Net cash flow | ||||||||||
Beginning cash position | 96.41%17.14M | -57.65%9.32M | -58.04%10.91M | -63.77%10.86M | 96.41%17.14M | 7,020.57%8.73M | --22.01M | --26.01M | --29.97M | --8.73M |
Current changes in cash | -212.87%-9.61M | 70.00%-1.45M | 49.14%-2.05M | 104.54%176.66K | -129.55%-6.29M | -0.91%8.52M | ---4.84M | ---4.03M | ---3.89M | --21.28M |
Effect of exchange rate changes | -354.80%-459.86K | -2,737.17%-798.27K | 1,416.71%458.93K | -69.54%-123.78K | 110.80%3.26K | -970.68%-101.11K | ---28.14K | --30.26K | ---73.01K | ---30.23K |
End cash Position | -58.75%7.07M | -58.75%7.07M | -57.65%9.32M | -58.04%10.91M | -63.77%10.86M | 96.41%17.14M | --17.14M | --22.01M | --26.01M | --29.97M |
Free cash flow | -54.51%-23.84M | -4.02%-4.92M | -65.80%-6.62M | -35.27%-5.24M | -149.13%-7.06M | -376.61%-15.43M | ---4.73M | ---3.99M | ---3.88M | ---2.83M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |
No Data