(FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -68.30%-3.69M | -88.66%-1.41M | 4.23%-649.29K | -107.73%-959.54K | -120.09%-668.78K | -302.89%-2.19M | -119.01%-747.75K | -1,916.57%-677.99K | -707.32%-461.92K | -303.87K |
Net income from continuing operations | 73.75%-7.87M | -204.88%-3.3M | -174.05%-2.02M | 94.43%-1.54M | -122.83%-1M | -2,294.45%-29.98M | -46.43%-1.08M | -241.31%-737.6K | -17,555.48%-27.71M | ---449.87K |
Operating gains losses | 18.30%783.26K | 248.92%384K | 454.59%258.53K | -95.42%22.24K | 485.46%118.49K | 163.39%662.1K | -49.67%110.06K | 124.01%46.62K | 11,702.19%485.19K | --20.24K |
Depreciation and amortization | 66.01%385.46K | -2.29%96.37K | -3.96%96.37K | 190.02%96.37K | --96.37K | --232.19K | --98.62K | --100.34K | --33.23K | --0 |
Other non cash items | 45.92%2.07M | --1.57M | --294.23K | -86.33%193.66K | 5,383.91%9.54K | 1,756.05%1.42M | --0 | --0 | 11,314.18%1.42M | --174 |
Change In working capital | 349.07%472.86K | -359.17%-296.09K | 759.20%575.83K | 1,841.87%102.54K | 7.45%90.57K | -68.70%105.3K | -6.02%114.25K | -174.39%-87.35K | -107.07%-5.89K | --84.29K |
-Change in receivables | ---- | ---- | ---- | ---- | ---2.79K | ---- | ---- | ---- | ---6.45K | --0 |
-Change in inventory | ---39.46K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Change in prepaid assets | 1,111.52%42.59K | 2,357.20%61.95K | -2,402.38%-32.88K | 495.53%7.96K | 252.28%5.56K | -10.72%3.52K | 628.61%2.52K | -8.81%1.43K | -228.56%-2.01K | --1.58K |
-Change in payables and accrued expense | 345.06%491.63K | -371.94%-303.82K | 746.73%615.86K | 715.87%91.79K | 6.15%87.8K | -66.78%110.46K | -7.83%111.73K | -182.20%-95.23K | -86.22%11.25K | --82.71K |
-Change in other current assets | -152.26%-21.9K | ---14.75K | ---- | ---- | ---- | ---8.68K | --0 | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -68.30%-3.69M | -88.66%-1.41M | 4.23%-649.29K | -107.73%-959.54K | -120.09%-668.78K | -302.89%-2.19M | -119.01%-747.75K | -1,916.57%-677.99K | -707.32%-461.92K | ---303.87K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 951 | ||||||||
Net PPE purchase and sale | --0 | ---- | ---- | ---- | ---- | --951 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | ---- | ---- | ---- | ---- | --951 | ---- | ---- | ---- | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 149.06%4.34M | 107.73K | 139.25%2.23M | 10.81%875K | 5,036.36%1.13M | 42.10%1.74M | 0 | 2,120.90%930K | 1,194.53%789.67K | 22K |
Net issuance payments of debt | 10,712.43%4.51M | --0 | --2.5M | 2,000.08%875K | --1.13M | -77.67%41.67K | --0 | --0 | -31.70%41.67K | --0 |
Net preferred stock issuance | --0 | --0 | ---- | ---- | --0 | 70.00%1.7M | --0 | --930K | --748K | --22K |
Proceeds from stock option exercised by employees | --107.73K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | ---275K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 149.06%4.34M | --107.73K | 139.25%2.23M | 10.81%875K | 5,036.36%1.13M | 42.10%1.74M | --0 | 2,120.90%930K | 1,194.53%789.67K | --22K |
Net cash flow | ||||||||||
Beginning cash position | -65.85%232.84K | 123.06%2.19M | -16.23%609.53K | 73.56%694.06K | -65.85%232.84K | 765,921.35%681.76K | 7,329.97%979.64K | 14,656.30%727.63K | 34,733.71%399.89K | --681.76K |
Current changes in cash | 244.67%649.43K | -74.47%-1.3M | 525.26%1.58M | -125.79%-84.54K | 263.63%461.22K | -165.86%-448.92K | -211.70%-746.8K | 2,953.16%252.01K | 8,563.55%327.74K | ---281.87K |
End cash Position | 278.91%882.27K | 278.91%882.27K | 123.06%2.19M | -16.23%609.53K | 73.56%694.06K | -65.85%232.84K | -65.85%232.84K | 7,329.97%979.64K | 14,656.30%727.63K | --399.89K |
Free cash flow | -68.30%-3.69M | -88.66%-1.41M | 4.23%-649.29K | -107.73%-959.54K | -120.09%-668.78K | -302.89%-2.19M | -119.01%-747.75K | -1,916.57%-677.99K | -707.32%-461.92K | ---303.87K |
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
No Data