(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 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 66.96%-710K | 43.06%-406K | 70.94%-161K | 65.44%-122K | 96.03%-21K | -85.26%-2.15M | -467.53%-713K | 22.63%-554K | 23.09%-353K | -195.53%-529K |
Net income from continuing operations | -2.59%-6.13M | -145.75%-5.45M | 104.27%701K | 6,808.57%2.42M | -150.20%-3.8M | -288.43%-5.98M | 14,617.28%11.92M | -4,289.30%-16.42M | 105.26%35K | -161.27%-1.52M |
Operating gains losses | 261.60%3.16M | 135.96%4.51M | -116.99%-1.7M | -1,037.65%-1.52M | 347.24%1.87M | -453.26%-1.95M | -4,762.40%-12.55M | 6,865.54%10.01M | 1,346.15%162K | 531.82%417K |
Depreciation and amortization | 32.65%260K | 38.78%68K | 36.00%68K | 38.78%68K | 16.67%56K | -70.96%196K | -61.42%49K | -70.41%50K | -74.21%49K | -74.60%48K |
Other non cash items | -73.18%1.45M | 601.27%554K | -88.42%687K | -18.92%-1.19M | 243.98%1.4M | 1,168.85%5.42M | --79K | 3,677.71%5.93M | -580.29%-999K | 556.45%407K |
Change In working capital | 385.96%554K | 68.63%-85K | 163.64%84K | -75.25%99K | 289.74%456K | 130.81%114K | -211.07%-271K | 74.62%-132K | 323.46%400K | 37.65%117K |
-Change in receivables | -109.44%-17K | -68.57%11K | -153.85%-28K | --0 | --0 | 200.00%180K | 119.44%35K | --52K | --219K | ---126K |
-Change in prepaid assets | 138.28%49K | -121.78%-224K | 176.47%39K | 77.85%-35K | 47.80%269K | -198.46%-128K | -131.56%-101K | 28.17%-51K | -35.04%-158K | 9,200.00%182K |
-Change in payables and accrued expense | 1,020.83%538K | 162.69%121K | 160.94%78K | -63.61%131K | 2,211.11%208K | 110.88%48K | -282.08%-193K | 71.43%-128K | 291.49%360K | -89.89%9K |
-Change in other current assets | 227.27%14K | 333.33%7K | -600.00%-5K | 150.00%3K | 400.00%9K | -108.87%-11K | ---3K | --1K | -104.76%-6K | -50.00%-3K |
-Change in other current liabilities | --0 | --0 | --0 | --0 | --0 | -66.67%-5K | -200.00%-6K | 300.00%2K | ---2K | --1K |
-Change in other working capital | -200.00%-30K | --0 | --0 | --0 | -155.56%-30K | --30K | ---3K | ---8K | ---13K | --54K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 66.96%-710K | 43.06%-406K | 70.94%-161K | 65.44%-122K | 96.03%-21K | -85.26%-2.15M | -467.53%-713K | 22.63%-554K | 23.09%-353K | -195.53%-529K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 0 | 0 | 0 | -141.46%-68K | 0 | 0 | 0 | -151.91%-68K |
Net PPE purchase and sale | --0 | --0 | --0 | --0 | --0 | -131.78%-68K | --0 | --0 | --0 | -151.91%-68K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | --0 | --0 | --0 | --0 | -141.46%-68K | --0 | --0 | --0 | -151.91%-68K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -88.20%180K | 140K | -90.62%140K | 203.03%100K | -200K | -23.37%1.53M | 0 | 50.71%1.49M | 33K | 0 |
Net issuance payments of debt | -112.34%-160K | --20K | -98.42%20K | --0 | ---200K | 29.70%1.3M | --0 | --1.26M | --33K | --0 |
Net common stock issuance | 49.12%340K | --120K | -47.37%120K | ---- | ---- | -76.97%228K | --0 | --228K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -88.20%180K | --140K | -90.62%140K | 203.03%100K | ---200K | -23.37%1.53M | --0 | 50.71%1.49M | --33K | --0 |
Net cash flow | ||||||||||
Beginning cash position | -56.26%538K | -78.10%274K | -5.75%295K | -49.92%317K | -56.26%538K | 421.19%1.23M | -0.48%1.25M | -57.65%313K | -46.72%633K | 421.19%1.23M |
Current changes in cash | 23.41%-530K | 62.69%-266K | -102.24%-21K | 93.13%-22K | 62.98%-221K | -169.62%-692K | -2,540.74%-713K | 81.08%938K | 28.73%-320K | -162.71%-597K |
End cash Position | -98.51%8K | -98.51%8K | -78.10%274K | -5.75%295K | -49.92%317K | -56.26%538K | -56.26%538K | -0.48%1.25M | -57.65%313K | -46.72%633K |
Free cash flow | 67.97%-710K | 43.06%-406K | 70.94%-161K | 65.44%-122K | 96.48%-21K | -61.59%-2.22M | -3,200.00%-713K | 26.82%-554K | 23.09%-353K | -233.52%-597K |
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