(FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 47.78%-222.64K | 172,987.12%228.21K | -120.10%-46.61K | 76.14%-161.25K | -1,469.12%-243.01K | -760.10%-426.39K | 99.89%-132 | -55.43%231.86K | -189.04%-675.86K | 118.26%17.75K |
Net income from continuing operations | 14.20%-1.48M | 171.16%333.89K | -37,161.94%-797.57K | 45.44%-416.62K | -21.21%-601.06K | 54.58%-1.73M | 71.44%-469.18K | -99.52%2.15K | 63.43%-763.65K | 4.79%-495.9K |
Operating gains losses | 96.09%-789 | --0 | --0 | --0 | 96.56%-789 | -120.97%-20.19K | 348.79%2.03K | -96.06%745 | --0 | ---22.97K |
Depreciation and amortization | 94.28%9.89K | 836.47%6.57K | -20.15%1.09K | -26.28%1.11K | -26.41%1.13K | -93.23%5.09K | -69.83%702 | -24.74%1.36K | -94.82%1.5K | -96.36%1.53K |
Asset impairment expenditure | --38.82K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Remuneration paid in stock | 270.96%334.11K | -124.11%-6.74K | 2,562.01%308.23K | -3.40%19.99K | -57.67%12.62K | -92.29%90.07K | -97.10%27.97K | -19.03%11.58K | -89.08%20.7K | 7,280.20%29.82K |
Deferred tax | --0 | ---- | ---- | ---- | ---- | -232.96%-20.48K | ---- | ---- | ---- | ---- |
Other non cashItems | -41.52%381.81K | -269.20%-283.9K | 268.52%297.71K | 8.16%84.42K | -13.07%283.58K | -64.40%652.85K | 56.19%167.79K | -4.12%80.79K | -94.80%78.06K | 133.20%326.22K |
Change In working capital | -16.52%494.89K | -52.04%139.58K | 6.44%143.94K | 1,301.97%149.85K | -65.64%61.53K | -15.10%592.85K | -35.35%291.03K | 371.83%135.23K | -122.00%-12.47K | -25.78%179.05K |
-Change in receivables | -106.59%-2.35K | 34.68%3.18K | 93.23%-493 | -118.32%-5.76K | -92.10%726 | 486.99%35.72K | -60.91%2.36K | -157.80%-7.29K | 281.89%31.47K | 93.57%9.19K |
-Change in prepaid assets | -370.15%-26.96K | -425.86%-21.77K | -238.07%-13.9K | 170.53%15.17K | -143.79%-6.46K | -95.13%9.98K | -95.04%6.68K | 177.69%10.07K | 67.49%-21.51K | -90.14%14.74K |
-Change in payables and accrued expense | -4.19%524.2K | -43.91%158.17K | 19.54%158.33K | 726.43%140.44K | -56.64%67.26K | 12.31%547.14K | -8.89%281.99K | 368.15%132.45K | -116.00%-22.42K | 78.45%155.12K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 47.78%-222.64K | 174,306.87%228.21K | -120.10%-46.61K | 76.14%-161.25K | -1,469.12%-243.01K | -760.10%-426.39K | 99.89%-131 | -55.43%231.86K | -189.04%-675.86K | 118.26%17.75K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 101.61%850 | 0 | 0 | 0 | 850 | -1,887.89%-52.7K | -358.88%-49.78K | 0 | -2.92K | 0 |
Net PPE purchase and sale | -66.00%850 | --0 | --0 | --0 | --850 | --2.5K | --2.5K | --0 | --0 | --0 |
Net intangibles purchas and sale | ---- | ---- | ---- | ---- | ---- | -1,982.20%-55.2K | -371.88%-52.28K | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 101.61%850 | --0 | --0 | --0 | --850 | -1,887.89%-52.7K | -358.88%-49.78K | --0 | ---2.92K | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 54.82%211.72K | 3,101.87%96.06K | 180.62%42.09K | -94.85%193 | -36.20%73.38K | -25.87%136.75K | -94.08%3K | -90.19%15K | -75.68%3.75K | 433.18%115K |
Net issuance payments of debt | 59.57%218.21K | 3,101.87%96.06K | 180.62%42.09K | 1,026.67%42.25K | -67.12%37.81K | -24.85%136.75K | -94.08%3K | -90.03%15K | -75.68%3.75K | 433.18%115K |
Net common stock issuance | ---- | ---- | ---- | ---42.06K | --35.57K | ---- | ---- | --0 | --0 | --0 |
Net other financing activities | ---6.49K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 54.82%211.72K | 3,101.87%96.06K | 180.62%42.09K | -94.85%193 | -36.20%73.38K | -25.87%136.75K | -94.08%3K | -90.19%15K | -75.68%3.75K | 433.18%115K |
Net cash flow | ||||||||||
Beginning cash position | -89.73%16.06K | -98.27%2.44K | 102.62%2.64K | -96.73%3.31K | -89.73%16.06K | 449.30%156.44K | -31.66%140.87K | 76.24%-100.57K | 233.13%101.44K | 449.30%156.44K |
Current changes in cash | 97.06%-10.08K | 791.19%324.27K | -101.83%-4.51K | 76.14%-161.05K | -227.14%-168.78K | -238.93%-342.34K | 14.22%-46.91K | -62.14%246.86K | -208.08%-675.03K | 200.77%132.75K |
Effect of exchange rate changes | -100.18%-363 | -312.20%-321.09K | 179.84%4.32K | -66.09%160.38K | 183.11%156.03K | 270.51%201.96K | -1,657.30%-77.9K | 76.08%-5.41K | 301.67%473.01K | -240.42%-187.75K |
End cash Position | -64.99%5.62K | -64.99%5.62K | -98.27%2.44K | 102.62%2.64K | -96.73%3.31K | -89.73%16.06K | -89.73%16.06K | -31.66%140.87K | 76.24%-100.57K | 233.13%101.44K |
Free cash from | 53.77%-222.64K | 535.40%228.21K | -120.10%-46.61K | 76.24%-161.25K | -1,469.12%-243.01K | -877.46%-481.59K | 50.25%-52.41K | -53.54%231.86K | -189.42%-678.78K | 118.26%17.75K |
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 with Explanatory Notes | -- | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.