(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 | -1,217.69%-7.65M | 329.87%3.6M | 135.99%1.38M | -2.40%-2.91M | 16.55%-580K | 202.55%684K | -56.06%837K | -13.79%-3.85M | 5.43%-2.84M | -315.17%-695K |
Net income from continuing operations | 2.93%-1.26M | -2,169.44%-817K | -176.70%-1.26M | -75.97%2.41M | 386.22%2.1M | -110.98%-1.3M | 96.68%-36K | 2,558.06%1.65M | 384.27%10.05M | 25.36%-733K |
Depreciation and amortization | 3,665.22%820K | 6,633.33%808K | 2,042.86%300K | --7K | --4K | 25.81%-23K | -20.00%12K | -12.50%14K | --0 | --0 |
Deferred tax | ---379K | ---658K | ---505K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Other non cash items | --841K | --1.16M | --155K | 55.96%-5.44M | -4,840.38%-2.47M | ---- | ---- | ---- | ---12.34M | --52K |
Change In working capital | -254.53%-7.69M | 260.98%3.09M | 148.59%2.7M | 109.76%65K | -373.91%-218K | 10,054.00%4.98M | -70.54%856K | -59.67%-5.55M | -154.46%-666K | -103.82%-46K |
-Change in receivables | -49.03%969K | 5.39%1.76M | 56.61%-1.64M | 158.33%14K | 857.14%212K | 274.40%1.9M | -49.44%1.67M | -70.73%-3.77M | -103.16%-24K | 96.74%-28K |
-Change in inventory | -907,400.00%-9.08M | 68,725.00%2.75M | 66,340.00%3.32M | ---- | ---- | ---1K | -166.67%-4K | 141.67%5K | ---- | ---- |
-Change in prepaid assets | 63.14%-129K | 25.64%1.68M | 4.34%-1.04M | -105.30%-8K | 1.15%88K | 60.09%-350K | 299.40%1.34M | -278.88%-1.08M | 138.52%151K | 123.84%87K |
-Change in payables and accrued expense | -74.74%544K | -209.50%-3.1M | 454.77%2.05M | 132.66%259K | -202.86%-318K | 28.90%2.15M | -6.27%-1M | 59.31%-577K | -724.41%-793K | -106.08%-105K |
-Change in other working capital | ---- | ---- | ---- | ---200K | ---- | ---- | -659.51%-1.15M | 71.69%-126K | ---- | ---- |
Cash from discontinued investing activities | 86K | -74.64%3.42M | 74.02%1.69M | 0 | 13.5M | 970K | ||||
Operating cash flow | -412.32%-7.56M | 319.59%3.51M | 138.22%1.47M | -95.14%518K | 302.91%1.11M | -79.61%2.42M | -56.06%837K | -13.79%-3.85M | 455.43%10.66M | -14.86%275K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -102.47%-39K | -1,984.62%-271K | -572,766.67%-34.37M | 1.53M | -25K | 5,528.57%1.58M | -30.00%-13K | 66.67%-6K | 0 | 0 |
Net PPE purchase and sale | -3,960.00%-203K | -1,984.62%-271K | -3,733.33%-230K | ---39K | ---15K | -117.86%-5K | -30.00%-13K | 66.67%-6K | --0 | --0 |
Net business purchase and sale | --0 | --0 | ---34.18M | --1.58M | --0 | --1.58M | --0 | --0 | --0 | --0 |
Net other investing changes | --164K | --0 | --36K | ---10K | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -102.51%-39K | -1,984.62%-271K | -572,766.67%-34.37M | 5,300.00%1.51M | -525.00%-25K | 51,633.33%1.55M | -30.00%-13K | 66.67%-6K | 67.78%-29K | 84.00%-4K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,752.52%7.21M | -6.57M | 272,837.50%21.84M | -1,312.82%-473K | -45K | -436K | 0 | -71.43%8K | 120.86%39K | 0 |
Net issuance payments of debt | --7.21M | ---6.57M | --22.35M | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Net common stock issuance | --0 | --0 | --0 | -1,312.82%-473K | ---45K | ---436K | --0 | -71.43%8K | 44.44%39K | --0 |
Net other financing activities | --0 | --0 | ---513K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,752.52%7.21M | ---6.57M | 272,837.50%21.84M | -1,312.82%-473K | ---45K | ---436K | --0 | -71.43%8K | 120.86%39K | --0 |
Net cash flow | ||||||||||
Beginning cash position | -85.04%1.72M | -53.06%5.01M | 10.69%16.08M | 277.15%14.52M | 5.51%15.04M | 381.94%11.5M | 2,120.37%10.68M | 277.15%14.52M | -45.97%3.85M | 281.71%14.25M |
Current changes in cash | -111.00%-389K | -503.64%-3.33M | -187.90%-11.07M | -85.45%1.55M | 283.03%1.04M | -70.21%3.54M | -56.77%824K | -14.07%-3.84M | 425.69%10.67M | 131.62%271K |
Effect of exchange rate changes | --1K | --34K | --3K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
End cash Position | -91.14%1.33M | -85.04%1.72M | -53.06%5.01M | 10.69%16.08M | 10.69%16.08M | 5.51%15.04M | 381.94%11.5M | 2,120.37%10.68M | 277.15%14.52M | 277.15%14.52M |
Free cash flow | -421.38%-7.76M | 293.33%3.24M | 132.19%1.24M | -95.51%479K | 297.45%1.09M | -79.70%2.41M | -56.52%824K | -13.36%-3.85M | 443.30%10.66M | -7.72%275K |
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 | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data
No Data