(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|
Operating Cash Flow (Indirect Method) | |||
Cash flow from continuing operating activities | -73.90%-7.16M | -3.07%-4.12M | -3.99M |
Net income from continuing operations | 22.96%-5.16M | 17.95%-6.7M | ---8.17M |
Operating gains losses | ---- | ---825.15K | ---- |
Depreciation and amortization | 204.90%1.33M | 145.59%437.31K | --178.07K |
Other non cash items | -32.98%128.27K | -23.37%191.39K | --249.75K |
Change In working capital | -371.06%-3.98M | -17.08%1.47M | --1.77M |
-Change in receivables | -208.88%-8.11M | -2,524,496.15%-2.63M | ---104 |
-Change in inventory | 195.68%368.95K | -0.96%-385.6K | ---381.95K |
-Change in prepaid assets | -5,870.89%-4.78M | -64.28%-80.09K | ---48.75K |
-Change in payables and accrued expense | 51.65%5.56M | 221.43%3.66M | --1.14M |
-Change in other current liabilities | 810.32%2.16M | -58.88%237.51K | --577.64K |
-Change in other working capital | 25.22%823.87K | 35.91%657.94K | --484.12K |
Cash from discontinued investing activities | |||
Operating cash flow | -73.90%-7.16M | -3.07%-4.12M | ---3.99M |
Investing cash flow | |||
Cash flow from continuing investing activities | -302.85%-4.59M | -84.98%-1.14M | -615.77K |
Net PPE purchase and sale | -144.15%-698.28K | -82.67%-286.01K | ---156.57K |
Net intangibles purchase and sale | -4.38%-890.38K | -85.77%-853.05K | ---459.2K |
Net other investing changes | ---3M | ---- | ---- |
Cash from discontinued investing activities | |||
Investing cash flow | -302.85%-4.59M | -84.98%-1.14M | ---615.77K |
Financing cash flow | |||
Cash flow from continuing financing activities | 190.15%15.53M | 452.35%5.35M | 968.94K |
Net issuance payments of debt | -100.34%-14.75K | 348.81%4.31M | --960.51K |
Net common stock issuance | 5,081.25%15.54M | --300K | --0 |
Proceeds from stock option exercised by employees | --0 | --750K | --0 |
Net other financing activities | ---- | -205.23%-8.87K | --8.43K |
Cash from discontinued financing activities | |||
Financing cash flow | 190.15%15.53M | 452.35%5.35M | --968.94K |
Net cash flow | |||
Beginning cash position | 0.98%1.55M | -70.71%1.54M | --5.26M |
Current changes in cash | 3,863.10%3.78M | 102.62%95.38K | ---3.64M |
Effect of exchange rate changes | 174.23%59.58K | -7.16%-80.26K | ---74.89K |
End cash Position | 246.99%5.39M | 0.98%1.55M | --1.54M |
Free cash flow | -66.44%-8.75M | -14.01%-5.26M | ---4.61M |
Currency Unit | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- |
No Data
No Data