(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 121.58%337.84K | 40.36%-2.06M | 55.91%-564.41K | -51.87%-1.57M | 11.55%-3.45M | -1.28M | 66.03%-230.16K | -297.77%-908.38K | 42.37%-1.03M | -23.94%-3.9M |
Net income from continuing operations | -89.30%-1.17M | 32.25%-3.89M | 63.58%-662.99K | 54.94%-617.42K | -68.46%-5.75M | ---1.82M | -45.58%-868.27K | -72.12%-1.69M | -216.73%-1.37M | 10.80%-3.41M |
Operating gains losses | 255.80%37.43K | -320.35%-85.97K | 691.13%199.28K | 14.90%-24.03K | 16.37%39.02K | ---33.71K | ---41.42K | 1,575.85%142.38K | -1,187.56%-28.23K | 8,140.05%33.53K |
Depreciation and amortization | 33.61%214.9K | 10.37%556.76K | 51.98%185.74K | 24.83%160.84K | 244.34%504.47K | --122.22K | 263.47%125.75K | 248.50%127.66K | 265.48%128.84K | 5.50%146.5K |
Asset impairment expenditure | --0 | -58.40%282.5K | -77.76%93.66K | -171.51%-11.16K | 223.54%679.12K | --421.14K | 3,110.48%112.02K | 510.22%130.35K | --15.61K | 195.94%209.9K |
Remuneration paid in stock | -9.14%53.85K | -14.88%256.11K | 318.35%158.19K | -9.46%59.27K | -53.29%300.86K | --37.81K | -37.27%99.07K | 56.16%98.52K | -10.14%65.46K | 115.90%644.08K |
Deferred tax | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -229.67%-478.45K |
Other non cashItems | 124.69%187.73K | 52.01%737.76K | 96.07%-20.62K | -348.72%-760.34K | -31.66%485.35K | ---524.95K | 4.45%346.81K | 160.70%352.15K | 129.99%305.71K | 100.39%710.24K |
Change In working capital | 477.92%1.17M | -4.15%756.52K | -108.76%-64.7K | -227.44%-310.29K | 152.50%789.25K | --738.73K | 142.19%119.01K | -95.40%26.27K | 93.80%-94.76K | -4,896.79%-1.5M |
-Change in receivables | 204.20%747.56K | -377.27%-920.91K | -467.56%-759.32K | -927.22%-717.44K | 1,497.97%332.14K | --206.59K | 131.79%104.12K | -93.54%91.27K | 94.30%-69.84K | -98.36%20.79K |
-Change in inventory | 376.76%309.87K | -325.30%-186.52K | 149.32%71.05K | -327.43%-111.96K | 104.37%82.79K | ---144.07K | 116.19%85.44K | 113.19%92.18K | 119.26%49.23K | -176.87%-1.89M |
-Change in prepaid assets | 94.00%-5.65K | 6.98%140.05K | 402.69%371.39K | -708.19%-94.08K | -40.90%130.91K | --73.88K | -85.45%53.37K | 96.16%-11.81K | -94.28%15.47K | 147.98%221.51K |
-Change in payables and accrued expense | 80.36%-80.74K | 1,523.09%1.65M | 263.22%1.12M | -9,832.02%-411.18K | -85.39%101.52K | --307.71K | -157.94%-144.94K | -57.71%-65.48K | -97.53%4.23K | 171.31%694.82K |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Change in other working capital | -80.32%201.59K | -46.31%76.19K | -297.49%-581.84K | 1,191.59%1.02M | 125.98%141.9K | --294.61K | 147.85%21.01K | -138.81%-79.89K | 80.79%-93.84K | -161.89%-546.2K |
Interest paid (cash flow from operating activities) | -89.40%-159.91K | -34.58%-684.42K | -112.45%-455.39K | -44.09%-84.43K | -42.87%-508.57K | ---214.35K | 14.97%-127.79K | -57.84%-102.2K | 25.94%-58.6K | -74.99%-355.96K |
Interest received (cash flow from operating activities) | --0 | 116.47%17.41K | 136.64%2.42K | 305.94%22.08K | -65.48%8.04K | ---6.6K | -57.82%4.66K | --4.56K | -22.86%5.44K | 2.09%23.3K |
Tax refund paid | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -25.58%82K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 121.58%337.84K | 40.36%-2.06M | 55.91%-564.41K | -51.87%-1.57M | 11.55%-3.45M | ---1.28M | 53.68%-230.16K | -297.77%-908.38K | 42.37%-1.03M | -23.94%-3.9M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -277.45%-739.1K | 52.19%-859.52K | -1,898.12%-800.9K | 66.19%-195.81K | 37.06%-1.8M | 44.54K | -0.17%-651.92K | 3.36%-611.17K | -12.58%-579.12K | -12,221.67%-2.86M |
Net PPE purchase and sale | ---160 | -98.16%-34.65K | -111.79%-34.69K | --0 | 79.37%-17.48K | --294.2K | -999.94%-297.02K | 74.38%-5.25K | 61.03%-9.42K | -187.23%-84.74K |
Net intangibles purchas and sale | -84.32%-867.02K | -28.69%-3.07M | -10.77%-923.52K | 24.20%-470.39K | 16.37%-2.39M | ---833.74K | 34.56%-408.18K | 17.31%-526.75K | -21.82%-620.57K | ---2.86M |
Net business purchase and sale | ---- | --115.9K | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
Net other investing changes | -53.36%128.07K | 250.38%2.13M | -92.91%41.41K | 439.79%274.58K | 614.66%609.05K | --584.08K | --53.28K | -415.60%-79.17K | 165.39%50.87K | 60.60%85.22K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -277.45%-739.1K | 52.19%-859.52K | -1,898.12%-800.9K | 66.19%-195.81K | 37.06%-1.8M | --44.54K | -0.17%-651.92K | 3.36%-611.17K | -12.58%-579.12K | -12,221.67%-2.86M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 102.51%251.25K | 4.93%1.37M | 66.29%-418.56K | 296.55%124.06K | -75.75%1.3M | -1.24M | 7.13%1.17M | 56.45%1.44M | 89.60%-63.12K | -18.31%5.37M |
Net issuance payments of debt | 48.51%184.25K | -4.42%1.4M | 83.96%782.5K | 296.55%124.06K | -70.81%1.47M | --425.36K | 7.13%1.17M | -107.48%-60.04K | 93.99%-63.12K | 153.23%5.03M |
Net common stock issuance | --67K | ---- | ---- | --0 | ---- | ---- | --0 | 2,673.46%1.64M | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | 613.24%583.87K |
Net other financing activities | ---- | -52.52%1.19M | -52.48%1.26M | --1.24M | 1,112.50%2.52M | --2.66M | ---- | ---143.26K | ---- | 50.30%-248.46K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -81.52%251.25K | -34.79%2.6M | -43.53%813.71K | 2,253.80%1.36M | -25.75%3.98M | --1.44M | 7.13%1.17M | 56.45%1.44M | 89.60%-63.12K | -18.31%5.37M |
Net cash flow | ||||||||||
Beginning cash position | -37.37%534.45K | -59.68%853.33K | 67.63%1.09M | -59.68%853.33K | -39.65%2.12M | --647.9K | -39.07%364K | -25.75%443.57K | -39.65%2.12M | 5,582.52%3.51M |
Current changes in cash | 62.66%-150.02K | 74.76%-318.88K | -368.51%-551.6K | 75.99%-401.77K | 9.16%-1.26M | --205.43K | 578.66%283.9K | -233.49%-79.57K | 42.50%-1.67M | -140.36%-1.39M |
Effect of exchange rate changes | --0 | ---- | ---- | --231.39K | ---- | ---- | ---- | ---- | --0 | ---- |
End cash Position | -43.71%384.44K | -37.37%534.45K | -37.37%534.45K | 53.97%682.95K | -59.68%853.33K | --853.33K | 20.42%647.9K | -44.59%364K | -25.75%443.57K | -39.65%2.12M |
Free cash from | 74.00%-529.34K | 11.78%-5.17M | 16.32%-1.52M | -22.58%-2.04M | 14.41%-5.86M | ---1.82M | 18.50%-935.36K | -62.59%-1.44M | 28.48%-1.66M | -115.45%-6.84M |
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 | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion |
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.