(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 | -40.06%-280.56K | -70.84%-479.96K | 55.56%-249.75K | 13.50%-1.19M | 40.95%-150.89K | 8.74%-200.31K | -8.94%-280.94K | 13.22%-561.98K | 62.98%-1.38M | 58.02%-255.52K |
Net income from continuing operations | -63.13%-734.6K | -58.11%-865.06K | -229.70%-1.7M | -29.22%-3.95M | -219.22%-2.44M | 54.70%-450.31K | 20.88%-547.13K | 15.35%-515.94K | 19.16%-3.06M | 42.25%-764.34K |
Operating gains losses | --0 | --0 | --724.09K | 1,495.98%1.57M | --1.57M | --0 | ---- | ---- | -110.48%-112.33K | --0 |
Depreciation and amortization | --0 | --0 | --0 | -18.97%34.27K | 12.15%8.69K | -6.16%9.27K | -30.60%8.45K | -37.07%7.86K | 4.88%42.29K | -25.39%7.75K |
Other non cash items | 92.59%295.04K | 304.86%372K | 1,095.80%538.11K | -64.04%141.14K | 56.08%-148.94K | -64.46%153.2K | -41.75%91.89K | -68.50%45K | -14.04%392.53K | -332.25%-339.13K |
Change In working capital | 289.64%155.1K | -93.15%9.25K | 235.17%185.22K | -29.58%600.48K | 22.35%562.66K | -85.96%39.81K | -39.32%135.05K | -21.09%-137.03K | 151.71%852.76K | 59.61%459.9K |
-Change in receivables | 74.24%-179 | 125.38%282 | -116.86%-282 | 64.19%12.36K | -33.37%12.49K | 84.00%-695 | -142.80%-1.11K | 117.67%1.67K | 146.15%7.53K | -42.40%18.74K |
-Change in inventory | 116.22%1.52K | 133.52%8.1K | 88.33%-26.26K | -94.21%8.36K | 0.71%266.95K | -167.90%-9.37K | -5.27%-24.18K | -138.99%-225.04K | 110.69%144.44K | -19.21%265.07K |
-Change in prepaid assets | ---- | --0 | --0 | --0 | ---- | ---- | -100.27%-42 | 99.99%-16 | 83.72%-193.82K | 100.64%200 |
-Change in payables and accrued expense | 432.33%132.46K | -96.80%7.25K | 90.42%230.26K | -25.30%605.64K | 53.51%297.84K | -120.01%-39.86K | -3.20%226.73K | -34.02%120.92K | 333.51%810.72K | 807.68%194.02K |
-Change in other current assets | -76.14%21.3K | 88.63%-6.39K | -52.45%-18.5K | -90.99%17.88K | -108.16%-3.07K | 165.80%89.29K | -2,055.34%-56.22K | -109.75%-12.13K | 2,409.57%198.51K | -50.20%37.59K |
-Change in other current liabilities | --0 | --0 | --0 | 66.82%-31.94K | --0 | --0 | 8.46%-11.19K | 21.70%-20.75K | 52.24%-96.25K | 80.85%-32.19K |
-Change in other working capital | ---- | ---- | ---- | 35.67%-11.81K | 50.94%-11.55K | -79.29%379 | -56.85%1.05K | -286.56%-1.69K | -160.85%-18.36K | ---23.53K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -40.06%-280.56K | -70.84%-479.96K | 55.56%-249.75K | 13.50%-1.19M | 40.95%-150.89K | 8.74%-200.31K | -8.94%-280.94K | 13.22%-561.98K | 62.98%-1.38M | 58.02%-255.52K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | -75K | 0 | 86.31%-5.05K | 0 | 0 | 0 | -44.92%-5.05K | 90.50%-36.85K | 0 |
Net PPE purchase and sale | --0 | --0 | --0 | 86.31%-5.05K | --0 | --0 | --0 | -44.92%-5.05K | 90.50%-36.85K | --0 |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | ---75K | --0 | 86.31%-5.05K | --0 | --0 | --0 | -44.92%-5.05K | 90.50%-36.85K | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0 | 141.79%876.5K | -26.22%332K | -19.59%1.06M | -7.50%185K | -73.98%62K | 29.78%362.5K | -25.00%450K | -68.77%1.32M | 33.33%200K |
Net issuance payments of debt | -341.94%-150K | 233.90%876.5K | --332K | -57.68%409.5K | --85K | -29.75%62K | -6.02%262.5K | --0 | 50.85%967.58K | --0 |
Net preferred stock issuance | --150K | --0 | --0 | 85.71%650K | -50.00%100K | --0 | --100K | --450K | -90.22%350K | --200K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --0 | 141.79%876.5K | -26.22%332K | -19.59%1.06M | -7.50%185K | -73.98%62K | 29.78%362.5K | -25.00%450K | -68.77%1.32M | 33.33%200K |
Net cash flow | ||||||||||
Beginning cash position | 106.69%362.19K | -52.01%40.65K | -93.41%726 | -90.80%11.02K | -85.21%10.15K | 219.79%175.24K | -0.81%84.71K | -90.80%11.02K | 313.82%119.68K | -90.18%68.62K |
Current changes in cash | -102.84%-280.56K | 294.25%321.54K | 170.28%82.25K | -40.02%-139.68K | 161.44%34.11K | -650.70%-138.31K | 546.26%81.56K | -129.12%-117.03K | -197.57%-99.75K | 90.40%-55.52K |
Effect of exchange rate changes | --0 | --0 | -122.19%-42.33K | 1,570.94%131.05K | -1,904.50%-41.87K | -137.07%-26.77K | 172.72%8.97K | 1,034.98%190.72K | 22.38%-8.91K | -274.37%-2.09K |
End cash Position | 704.08%81.63K | 106.69%362.19K | -52.01%40.65K | -93.41%726 | -93.41%726 | -85.21%10.15K | 219.79%175.24K | -0.81%84.71K | -90.80%11.02K | -90.80%11.02K |
Free cash flow | -40.06%-280.56K | -70.84%-479.96K | 55.95%-249.75K | 15.77%-1.2M | 40.95%-150.89K | 8.74%-200.31K | 5.60%-280.94K | 12.91%-567.03K | 65.46%-1.42M | 64.92%-255.52K |
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