(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 | -14.97%-4.9M | -154.67%-1.64M | -351.53%-4.43M | 4,012.80%6.75M | 1,153.82%6.24M | -280.86%-4.26M | 205.71%3M | 1,090.54%1.76M | 102.60%164K | 121.79%498K |
Net income from continuing operations | -3,679.67%-8.81M | -827.88%-3.79M | -987.42%-3.46M | 128.59%918K | 130.74%470K | -70.15%246K | 141.37%520K | 74.54%-318K | -394.05%-3.21M | 35.54%-1.53M |
Operating gains losses | --0 | ---- | ---- | 327.78%77K | ---- | ---- | ---- | ---- | 100.42%18K | -98.40%17K |
Depreciation and amortization | -36.79%433K | -37.72%431K | -42.30%431K | 21.76%2.57M | -34.32%444K | 37.83%685K | 44.17%692K | 63.82%747K | 25.01%2.11M | 41.13%676K |
Deferred tax | 2,426.38%6.42M | -368.75%-1.16M | -368.63%-956K | 83.08%-66K | -125.51%-548K | 41.90%254K | 24.50%432K | 69.69%-204K | 89.90%-390K | 73.84%-243K |
Other non cash items | -9.62%141K | -3.52%137K | -5.80%130K | 5.36%570K | 0.00%134K | 14.71%156K | 5.19%142K | 1.47%138K | 14.14%541K | -0.74%134K |
Change In working capital | 43.47%-3.27M | 146.08%2.61M | -155.94%-720K | 194.08%2.09M | 318.97%5.52M | -1,044.93%-5.78M | 139.95%1.06M | -10.00%1.29M | 142.51%709K | 267.47%1.32M |
-Change in receivables | 55.43%-2.52M | 366.84%4M | 131.02%667K | -155.90%-2.77M | 672.46%6.54M | -288.51%-5.66M | 59.62%-1.5M | -144.56%-2.15M | 33.40%4.96M | 129.38%846K |
-Change in prepaid assets | 106.90%1.11M | -35.05%834K | -82.20%334K | 107.78%4.19M | -58.20%497K | 146.25%536K | 44.11%1.28M | 71.01%1.88M | 73.22%2.02M | 322.24%1.19M |
-Change in payables and accrued expense | -181.21%-1.86M | -274.88%-2.23M | -210.25%-1.72M | 110.61%665K | -110.60%-1.51M | 46.39%-660K | 649.41%1.27M | 134.75%1.56M | 4.30%-6.27M | -127.28%-717K |
Cash from discontinued investing activities | -57.04%-223K | 37.68%-86K | 19.70%-159K | 16.74%-597K | 24.68%-119K | 26.04%-142K | 38.67%-138K | -39.44%-198K | -37.62%-717K | 29.78%-158K |
Operating cash flow | -16.33%-5.12M | -160.31%-1.73M | -393.54%-4.59M | 1,211.75%6.15M | 1,701.47%6.13M | -303.47%-4.4M | 193.44%2.86M | 25,966.67%1.56M | 91.91%-553K | 113.55%340K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -405.15%-1.96M | -99.33%-596K | 67.38%-244K | -71.92%-1.71M | -272.00%-279K | -105.29%-388K | 27.43%-299K | -133.02%-748K | 36.25%-997K | 82.68%-75K |
Net PPE purchase and sale | -307.96%-1.38M | -99.33%-596K | 67.38%-244K | -71.92%-1.71M | -337.33%-328K | -79.37%-339K | 27.43%-299K | -133.02%-748K | 36.09%-997K | 82.52%-75K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -405.15%-1.96M | -115.72%-645K | 67.38%-244K | -71.92%-1.71M | -272.00%-279K | -105.29%-388K | 27.43%-299K | -133.02%-748K | 36.25%-997K | 82.68%-75K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -114.77%-322K | 21,323.26%18.25M | 38.73%-125K | 284.15%1.7M | 14.54%-194K | 972.00%2.18M | 66.27%-86K | -7.94%-204K | -118.63%-921K | -241.88%-227K |
Net issuance payments of debt | -110.00%-227K | -88.64%-332K | -87.64%-334K | 291.17%1.6M | -88.55%-313K | 1,011.24%2.27M | 30.98%-176K | -5.95%-178K | -8.27%-838K | -1.84%-166K |
Net common stock issuance | ---141K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -6.12%46K | -90.43%9K | 2,885.71%209K | 1,969.23%269K | --119K | 276.92%49K | --94K | --7K | --13K | --0 |
Net other financing activities | --0 | ---- | ---- | -82.29%-175K | --0 | -885.71%-138K | ---4K | -57.14%-33K | -100.00%-96K | 98.74%-61K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -114.77%-322K | 21,323.26%18.25M | 38.73%-125K | 284.15%1.7M | 14.54%-194K | 972.00%2.18M | 66.27%-86K | -7.94%-204K | -118.63%-921K | -241.88%-227K |
Net cash flow | ||||||||||
Beginning cash position | 84.48%30.49M | 3.90%14.6M | 45.68%19.57M | -15.56%13.44M | 3.85%13.91M | 41.60%16.53M | -8.82%14.05M | -15.56%13.44M | -17.86%15.91M | -28.32%13.4M |
Current changes in cash | -183.57%-7.4M | 541.14%15.88M | -910.46%-4.96M | 348.08%6.13M | 14,773.68%5.65M | -251.36%-2.61M | 166.41%2.48M | 221.43%612K | 28.54%-2.47M | 101.37%38K |
Effect of exchange rate changes | 140.00%2K | 240.00%17K | ---18K | 300.00%8K | --8K | -400.00%-5K | --5K | --0 | -300.00%-4K | --0 |
End cash Position | 65.96%23.09M | 84.48%30.49M | 3.90%14.6M | 45.68%19.57M | 45.68%19.57M | 3.85%13.91M | 41.60%16.53M | -8.82%14.05M | -15.56%13.44M | -15.56%13.44M |
Free cash flow | -47.82%-7.08M | -190.64%-2.32M | -692.52%-4.84M | 381.35%4.43M | 2,114.39%5.85M | -342.58%-4.79M | 173.73%2.56M | 340.71%816K | 81.27%-1.58M | 108.93%264K |
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 | -- | -- | -- | -- | -- | -- |
No Data
No Data