(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 | 41.74%-127K | -94.74%-185K | -164.95%-257K | -0.34%-597K | -107.78%-187K | -111.65%-218K | 65.45%-95K | 23.62%-97K | -254.17%-595K | -80.00%-90K |
Net income from continuing operations | 64.84%-512K | 152.92%181K | -330.45%-1.24M | -39.34%-1.82M | 147.70%270K | -113.18%-1.46M | 57.62%-342K | -138.43%-289K | 59.01%-1.3M | 80.64%-566K |
Depreciation and amortization | 0.00%6K | 0.00%6K | 0.00%6K | 4.17%25K | 16.67%7K | 0.00%6K | 0.00%6K | 0.00%6K | 50.00%24K | 0.00%6K |
Other non cash items | -109.63%-100K | -407.02%-578K | 670.07%838K | 120.86%179K | -838.27%-598K | 652.17%1.04M | -172.15%-114K | 88.10%-147K | -134.92%-858K | --81K |
Change In working capital | -39.47%69K | -181.25%-52K | -153.70%-29K | -44.86%220K | -109.84%-12K | -29.63%114K | 276.47%64K | -44.90%54K | 625.45%399K | 617.65%122K |
-Change in inventory | --0 | ---- | ---- | ---14K | ---14K | --0 | ---- | ---- | --0 | ---- |
-Change in payables and accrued expense | -42.59%62K | -162.92%-56K | -175.47%-40K | 0.39%257K | 123.33%7K | -33.33%108K | 217.86%89K | -44.79%53K | 25,500.00%256K | 25.00%-30K |
-Change in other current assets | ---- | ---- | 1,000.00%11K | -116.08%-23K | -103.29%-5K | ---- | ---- | -50.00%1K | 164.81%143K | 166.67%152K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 41.74%-127K | -94.74%-185K | -164.95%-257K | -0.34%-597K | -107.78%-187K | -111.65%-218K | 65.45%-95K | 23.62%-97K | -254.17%-595K | -80.00%-90K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 88.89%-4K | -28K | -50K | -93K | -57K | -36K | 0 | 0 | 0 | 0 |
Capital expenditure reported | 88.89%-4K | ---28K | ---50K | ---93K | ---57K | ---36K | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 88.89%-4K | ---28K | ---50K | ---93K | ---57K | ---36K | --0 | --0 | --0 | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -92.04%30K | 0 | 223.40%456K | 95.70%865K | 490.38%307K | 377K | -89.74%40K | 141K | 125.51%442K | 1,200.00%52K |
Net issuance payments of debt | --0 | --0 | --0 | -68.10%141K | --0 | --0 | --0 | --141K | 636.67%442K | 7,500.00%74K |
Net common stock issuance | -92.81%30K | --75K | --381K | ---- | ---- | --417K | --0 | --0 | ---- | ---- |
Net other financing activities | ---- | ---- | --75K | --724K | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -92.04%30K | --0 | 223.40%456K | 95.70%865K | 490.38%307K | --377K | -89.74%40K | --141K | 125.51%442K | 1,200.00%52K |
Net cash flow | ||||||||||
Beginning cash position | 209.80%158K | 273.00%373K | 270.00%222K | -70.87%60K | 90.24%156K | -73.02%51K | 26.58%100K | -70.87%60K | 1,772.73%206K | -4.65%82K |
Current changes in cash | -180.65%-100K | -285.45%-212K | 236.36%148K | 214.38%175K | 263.16%62K | 220.39%124K | -147.83%-55K | 134.65%44K | -178.46%-153K | -130.65%-38K |
Effect of exchange rate changes | 89.47%-2K | -150.00%-3K | 175.00%3K | -285.71%-13K | -75.00%4K | -375.00%-19K | 220.00%6K | ---4K | --7K | 500.00%16K |
End cash Position | -64.10%56K | 209.80%158K | 273.00%373K | 270.00%222K | 270.00%222K | 90.24%156K | -73.02%51K | 26.58%100K | -70.87%60K | -70.87%60K |
Free cash flow | 48.43%-131K | -124.21%-213K | -216.49%-307K | -15.97%-690K | -171.11%-244K | -146.60%-254K | 65.45%-95K | 23.62%-97K | -247.95%-595K | -80.00%-90K |
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
No Data