(Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | |
---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||
Cash flow from continuing operating activities | 476K | -2.01M | 847.90%5.19M | 36.66%-694.21K | -1.1M |
Net income from continuing operations | --70K | ---614K | -1,418.81%-8.44M | -90.31%640.2K | --6.6M |
Operating gains losses | --2.18M | ---1.97M | 79.49%-855K | 49.84%-4.17M | ---8.31M |
Depreciation and amortization | --260K | --91K | --302K | ---- | ---- |
Deferred tax | --278K | ---166K | ---304K | ---- | ---- |
Other non cash items | --406K | --422K | --5.13M | ---- | --516.75K |
Change In working capital | ---2.23M | --278K | 244.38%9.76M | 2,959.78%2.83M | --92.61K |
-Change in receivables | ---645K | ---597K | --2.87M | ---- | ---- |
-Change in inventory | ---59K | ---1.47M | ---3.26M | ---- | ---- |
-Change in prepaid assets | ---- | ---- | ---- | 200.00%284.6K | ---284.6K |
-Change in payables and accrued expense | --164K | --1.93M | 187.46%7.33M | 575.80%2.55M | --377.21K |
-Change in other current assets | --391K | ---872K | ---229K | ---- | ---- |
-Change in other current liabilities | ---592K | ---375K | ---649K | ---- | ---- |
-Change in other working capital | ---1.48M | --1.66M | --3.7M | ---- | ---- |
Cash from discontinued investing activities | |||||
Operating cash flow | --476K | ---2.01M | 847.90%5.19M | 36.66%-694.21K | ---1.1M |
Investing cash flow | |||||
Cash flow from continuing investing activities | -188K | -235K | -100.13%-202K | 174.36%151.72M | -204.02M |
Net PPE purchase and sale | ---188K | ---235K | ---202K | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | 174.36%151.72M | ---204.02M |
Cash from discontinued investing activities | |||||
Investing cash flow | ---188K | ---235K | -100.13%-202K | 174.36%151.72M | ---204.02M |
Financing cash flow | |||||
Cash flow from continuing financing activities | -1.02M | 1.77M | 96.73%-4.95M | -173.67%-151.2M | 205.24M |
Net issuance payments of debt | ---1.02M | --1.77M | -392.71%-5.84M | 922.28%2M | ---242.8K |
Net common stock issuance | ---- | ---- | ---- | -175.84%-153.2M | --202M |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | --6.47M |
Net other financing activities | ---- | ---- | --899K | ---- | ---2.99M |
Cash from discontinued financing activities | |||||
Financing cash flow | ---1.02M | --1.77M | 96.73%-4.95M | -173.67%-151.2M | --205.24M |
Net cash flow | |||||
Beginning cash position | ---- | --3.23M | 1,561.41%3.18M | 192.33%191.1K | --65.37K |
Current changes in cash | ---- | ---- | 125.18%45K | -242.17%-178.75K | --125.73K |
Effect of exchange rate changes | --40K | ---5K | --5K | ---- | ---- |
End cash Position | ---- | ---- | 26,002.79%3.23M | -93.53%12.36K | --191.1K |
Free cash flow | --288K | ---2.25M | 818.80%4.99M | 36.66%-694.21K | ---1.1M |
Currency Unit | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | -- |
No Data
No Data