(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 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -899.32%-1.47M | -72.52%-9.92M | 120.05%1.7M | -269.29%-7.94M | -172.27%-3.54M | -3,575.00%-147K | -184.81%-5.75M | -582.66%-8.49M | -125.52%-2.15M | 265.95%4.89M |
Net profit before non-cash adjustment | 46.80%-956K | -10.16%-5.21M | -540.00%-484K | 37.79%-1.05M | -12.98%-1.87M | -20.85%-1.8M | 74.32%-4.73M | 100.78%110K | -44.90%-1.69M | -263.09%-1.66M |
Total adjustment of non-cash items | -5.53%205K | 69.71%1.17M | 120.78%313K | -52.92%363K | -62.48%278K | -68.27%217K | -95.73%690K | -110.47%-1.51M | 16.29%771K | 3.06%741K |
-Depreciation and amortization | -32.49%187K | -15.00%1.13M | 118.46%284K | -10.33%295K | -33.98%272K | -39.25%277K | 11.33%1.33M | 690.91%130K | -14.32%329K | -5.50%412K |
-Reversal of impairment losses recognized in profit and loss | 172.00%18K | 128.57%90K | 99.80%-3K | -80.64%79K | -91.56%39K | -107.72%-25K | -101.90%-315K | -109.42%-1.51M | 42.66%408K | 54.00%462K |
-Disposal profit | ---29K | --0 | ---- | ---- | ---- | --0 | ---240K | ---- | ---- | ---- |
-Remuneration paid in stock | --0 | --0 | --0 | ---- | ---- | --0 | 50.00%-3K | 83.33%-1K | ---- | ---- |
-Other non-cash items | 182.86%29K | 40.51%-47K | -71.93%32K | -130.56%-11K | 75.19%-33K | 63.54%-35K | -129.70%-79K | -62.50%114K | 614.29%36K | -504.55%-133K |
Changes in working capital | -150.10%-718K | -243.29%-5.88M | 126.40%1.87M | -489.67%-7.25M | -133.44%-1.94M | 79.35%1.43M | -118.97%-1.71M | -558.86%-7.09M | -113.77%-1.23M | 224.04%5.81M |
-Change in receivables | -228.23%-1.22M | -123.74%-5.78M | 145.40%3.1M | -1,885.56%-7.43M | -140.86%-2.4M | 175.52%953K | -132.72%-2.58M | -666.67%-6.82M | -104.32%-374K | 214.20%5.87M |
-Change in inventory | 170.83%17K | 70.83%-7K | -127.27%-25K | 600.00%15K | 237.50%27K | -33.33%-24K | -102.31%-24K | -375.00%-11K | -100.30%-3K | 33.33%8K |
-Change in payables | -3.37%487K | -114.01%-125K | -359.40%-1.22M | 119.25%164K | 721.74%429K | -75.76%504K | 766.02%892K | -178.47%-266K | -16.08%-852K | -115.30%-69K |
-Changes in other current assets | ---- | --25K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -66.67%-30K | -60K | -128.00%-14K | -31.25%-21K | 56.25%-7K | 0.00%-18K | 0 | 50K | -23.08%-16K | -77.78%-16K |
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | 20.83%-19K | 86.03%-82K | -28K | 101.58%6K | 64.36%-36K | 77.36%-24K | 27.80%-587K | 0 | -230.43%-380K | 15.13%-101K |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -703.17%-1.52M | -58.78%-10.06M | 119.67%1.66M | -212.42%-7.95M | -174.94%-3.58M | -47.66%-189K | -206.20%-6.34M | -643.81%-8.44M | -130.68%-2.55M | 255.25%4.78M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | --140K | --0 | ---- | ---- | ---- | --0 | -519.40%-415K | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | -98.11%1K | -62.15%134K | -91.89%9K | -63.22%32K | -54.02%40K | -23.19%53K | 128.39%354K | 48.00%111K | 335.00%87K | 180.65%87K |
Investing cash flow | 166.04%141K | 319.67%134K | 102.96%9K | -63.22%32K | -54.02%40K | -23.19%53K | -146.92%-61K | -516.44%-304K | 335.00%87K | 180.65%87K |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | -63.22%520K | --0 | --0 | 326.05%507K |
Increase or decrease of lease financing | 38.68%-65K | 19.79%-462K | 10.81%-132K | 18.06%-118K | 25.35%-106K | 25.35%-106K | -51.98%-576K | -82.72%-148K | -50.00%-144K | -40.59%-142K |
Interest paid (cash flow from financing activities) | ---- | 55.22%-30K | ---- | ---- | ---- | ---- | -24.07%-67K | ---- | ---- | ---- |
Net other fund-raising expenses | ---- | ---- | ---- | 21,160.00%1.05M | -60.00%-8K | 0.00%-5K | ---- | ---- | ---5K | ---5K |
Financing cash flow | 41.44%-65K | -300.00%-492K | -501.00%-1.2M | 727.52%935K | -131.67%-114K | 17.16%-111K | -112.54%-123K | -66.67%-200K | -115.28%-149K | 1,900.00%360K |
Net cash flow | ||||||||||
Beginning cash position | -87.85%1.3M | -35.76%11.72M | -101.07%-210K | -69.55%6.77M | -38.74%10.43M | -37.99%10.68M | 63.43%18.24M | 24.86%19.64M | 245.45%22.25M | 79.80%17.02M |
Current changes in cash | -483.81%-1.44M | -59.79%-10.42M | 105.22%467K | -167.89%-6.98M | -169.95%-3.65M | -27.98%-247K | -192.13%-6.52M | -694.29%-8.94M | -128.07%-2.61M | 272.52%5.22M |
End cash Position | -101.39%-145K | -88.93%1.3M | -88.93%1.3M | -101.07%-210K | -69.55%6.77M | -38.74%10.43M | -35.76%11.72M | -35.76%11.72M | 24.86%19.64M | 245.45%22.25M |
Free cash flow | -703.17%-1.52M | -40.88%-10.06M | 117.96%1.66M | -212.42%-7.95M | -174.94%-3.58M | -47.66%-189K | -221.14%-7.14M | -714.69%-9.25M | -130.68%-2.55M | 255.25%4.78M |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
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.
No Data