(FY)Dec 31, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 231.01%1.35M | 319.20%1.61M | 168.07%1.01M | 48.14%-1.03M | 2,657.40%1.78M | -1,094.61%-589.48K | 38.43%-734.92K | -61.64%-1.49M | -345.81%-1.99M | 433.44%64.59K |
Net income from continuing operations | -11.99%-2.23M | 115.21%117.25K | 419.88%630.12K | -2.44%-2M | -46.36%-786.4K | 2.49%-240.66K | -56.06%-771.06K | 70.57%-196.99K | -77.68%-1.95M | -108.40%-537.32K |
Operating gains losses | 87.83%-104.29K | ---- | ---- | ---856.61K | --0 | ---434.11K | --0 | ---422.5K | ---- | ---- |
Depreciation and amortization | 80.13%431.97K | -4.61%55.14K | -2.94%55.83K | 18.03%239.81K | 19.19%65.77K | 17.84%58.73K | 17.49%57.8K | 17.48%57.52K | 22.85%203.17K | 12.30%55.18K |
Other non cash items | 938.15%403.58K | 329.66%29.06K | 2,361.74%230.74K | -78.76%38.88K | 291.36%17.87K | -86.68%4.87K | -65.89%6.76K | -93.11%9.37K | 76.53%183.02K | -148.52%-9.34K |
Change In working capital | 133.43%2.28M | 588.70%1.23M | 60.98%-377.72K | 215.01%978.03K | 295.90%2.37M | -1,080.43%-169.94K | 71.60%-252.64K | -77.70%-968.08K | -157.16%-850.39K | 505.51%598.3K |
-Change in receivables | 112.83%339.56K | 2,452.13%1.23M | 71.83%-99.96K | -330.58%-2.65M | -1,204.90%-2.45M | -15.61%111.71K | 106.79%48.39K | -123.55%-354.83K | 56.98%1.15M | 129.52%221.94K |
-Change in inventory | 197.85%1.33M | -57.71%187.53K | 578.15%1.4M | -1,012.45%-1.36M | -417.36%-1.31M | -44.94%-202.46K | 13,096.31%443.43K | -141.33%-291.9K | 8.02%149.38K | 16,770.52%413.43K |
-Change in prepaid assets | -2,526.22%-790.78K | 156.72%42.49K | 41.61%-188.25K | -34.45%-30.11K | 1,504.91%337.73K | 524.48%29.47K | -4,222.27%-74.91K | -23,923.92%-322.4K | -538.60%-22.4K | -133.32%-24.04K |
-Change in payables and accrued expense | -55.46%1.97M | 105.87%43.47K | -533.66%-1.25M | 309.16%4.41M | 65,347.91%5.17M | -434.92%-304.76K | -479.45%-740.84K | 115.00%287.52K | -442.72%-2.11M | -101.03%-7.92K |
-Change in other current assets | ---- | ---- | ---- | ---- | ---- | --72.12K | --72.12K | ---264.43K | ---- | ---- |
-Change in other working capital | -193.18%-564.54K | -32,448.39%-273.73K | -981.83%-238.39K | 3,937.96%605.86K | 9,991.06%504.74K | 174.52%124K | 98.08%-841 | -81.29%-22.04K | -526.65%-15.79K | -144.70%-5.1K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 231.01%1.35M | 319.20%1.61M | 168.07%1.01M | 48.14%-1.03M | 2,657.40%1.78M | -1,094.61%-589.48K | 38.43%-734.92K | -61.64%-1.49M | -345.81%-1.99M | 433.44%64.59K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 67.02%-4.04K | 0 | 0 | 91.01%-12.25K | 110.37%7.54K | -9.98%-16.39K | 100.00%-1 | 81.37%-3.4K | 59.17%-136.31K | -437.48%-72.7K |
Net PPE purchase and sale | 67.02%-4.04K | --0 | --0 | 86.76%-12.25K | 111.07%7.54K | -101.14%-16.39K | 99.99%-1 | 53.27%-3.4K | -293.02%-92.53K | -1,857.14%-68.09K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 85.89%-43.78K | 54.11%-4.61K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 67.02%-4.04K | --0 | --0 | 91.01%-12.25K | 110.37%7.54K | -9.98%-16.39K | 100.00%-1 | 81.37%-3.4K | 59.17%-136.31K | -437.48%-72.7K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -113.86%-287.88K | -197.63%-558.23K | -187.31%-1M | -34.92%2.08M | -78.50%266.77K | 142.37%92.91K | 22.32%571.76K | -32.71%1.15M | 426.54%3.19M | 308.49%1.24M |
Net issuance payments of debt | -117.48%-287.88K | -194.02%-537.56K | -230.73%-940.68K | 1,146.38%1.65M | 676.83%266.77K | 151.71%89.03K | 22.32%571.76K | 715.73%719.58K | 114.56%132.15K | 89.33%-46.25K |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 3,939.19%3.03M | --1.26M |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | 1,308.58%430.39K | --0 | --3.88K | --0 | --426.51K | 81.82%30.56K | --30.56K |
Net other financing activities | ---- | ---20.68K | ---60K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -113.86%-287.88K | -197.63%-558.23K | -187.31%-1M | -34.92%2.08M | -78.50%266.77K | 142.37%92.91K | 22.32%571.76K | -32.71%1.15M | 426.54%3.19M | 308.49%1.24M |
Net cash flow | ||||||||||
Beginning cash position | 70.09%2.51M | 123.45%2.52M | 70.09%2.51M | 260.52%1.47M | 87.13%451.4K | 131.75%964.36K | -3.85%1.13M | 260.52%1.47M | -55.09%408.79K | -76.73%241.23K |
Current changes in cash | 2.69%1.06M | 745.21%1.05M | 103.70%12.81K | -3.01%1.03M | 66.75%2.06M | -193.30%-512.95K | 78.44%-163.16K | -145.32%-346.24K | 312.34%1.06M | 296.28%1.23M |
End cash Position | 42.31%3.57M | 270.42%3.57M | 123.45%2.52M | 70.09%2.51M | 70.09%2.51M | 87.13%451.4K | 131.75%964.36K | -3.85%1.13M | 260.52%1.47M | 260.52%1.47M |
Free cash flow | 229.09%1.35M | 319.20%1.61M | 167.91%1.01M | 50.89%-1.04M | 22,144.36%1.79M | -1,465.57%-605.86K | 39.96%-734.92K | -58.86%-1.49M | -546.84%-2.13M | 75.34%-8.11K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |
No Data
No Data