(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 flow from continuing operating activities | -163.37%-2.08M | -245.85%-2.7M | 7.47%-804.7K | -742.04%-585.63K | -2,622.01%-518.03K | -4,611.41%-789K | -3,116.14%-779.98K | -2,142.58%-869.65K | 714.73%91.21K | -1,228.05%-19.03K |
Net income from continuing operations | -286.08%-2.41M | -187.84%-3.81M | -29.30%-965.06K | -79.82%-1.11M | -4,684.65%-1.11M | -4,103.07%-625K | -2,117.79%-1.32M | -3,366.28%-746.38K | -6,344.34%-616.59K | 354.89%24.21K |
Operating gains losses | ---53K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 20,466.67%1.85M | 299.99%35.7K | 0.00%8.93K | --8.93K | --8.93K | --9K | --8.93K | --8.93K | ---- | --0 |
Asset impairment expenditure | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --12.5K | ---- |
Remuneration paid in stock | -43.24%42K | 85.09%304.49K | -8.18%83.86K | 0.49%73.55K | --73.55K | --74K | 1,918.56%164.51K | 4,383.55%91.33K | 3,490.92%73.18K | --0 |
Deferred tax | ---593K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Other non cashItems | 13,333.33%806K | 1,357.03%281.24K | 4,190.10%266.07K | 432.51%4.77K | 2,676.65%5.08K | --6K | 174.02%19.3K | 124.05%6.2K | 734.75%895 | -222.95%-197 |
Change In working capital | -579.05%-1.72M | 39.72%489.61K | 13.60%-198.49K | -29.83%435.9K | 1,272.08%504.56K | -13,586.14%-253K | 847.19%350.43K | -1,684.18%-229.73K | 8,767.92%621.23K | -297.42%-43.05K |
-Change in receivables | ---- | 187.29%96.68K | 84.76%-11.08K | 121.84%3.7K | 132.41%7.47K | ---- | -583.51%-110.75K | -239.49%-72.74K | -2,232.78%-16.94K | -802.90%-23.05K |
-Change in prepaid assets | ---- | -1,112.38%-319.84K | -1,001.15%-263.49K | -499.23%-14.69K | --11.38K | ---- | -111.05%-26.38K | -108.99%-23.93K | -450.29%-2.45K | --0 |
-Change in payables and accrued expense | ---- | 46.19%712.77K | 157.18%76.09K | -30.24%446.89K | 2,528.53%485.71K | ---- | 2,779.46%487.56K | -765.32%-133.06K | 9,070.98%640.62K | -41.73%-20K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -163.37%-2.08M | -245.85%-2.7M | 7.47%-804.7K | -742.04%-585.63K | -2,622.01%-518.03K | -4,611.41%-789K | -3,116.14%-779.98K | -2,142.58%-869.65K | 714.73%91.21K | -1,172.98%-19.03K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 1,252.31%4.74M | -76.69%-1.08M | 56.37%-265.86K | -6.5K | -393.59K | -411K | -2,537.13%-609.28K | -609.28K | 0 | |
Net PPE purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | -9,038.25%-2.23M | ---- | ---- | ---- |
Net business purchase and sale | --4.47M | -166.24%-1.08M | -116.36%-265.86K | ---6.5K | ---393.59K | --0 | --1.63M | --1.63M | ---- | --0 |
Net other investing changes | 164.48%265K | ---- | ---- | ---- | ---- | ---411K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 1,252.31%4.74M | -76.69%-1.08M | 56.37%-265.86K | ---6.5K | ---393.59K | ---411K | -2,537.13%-609.28K | ---609.28K | ---- | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,761.21%5.23M | -90.38%486.21K | -42.37%-16.69K | -100.23%-11.73K | 233.17K | 281K | 5.06M | -11.73K | 5.07M | 0 |
Net issuance payments of debt | 0.00%-12K | -300.00%-46.9K | 0.00%-11.73K | ---11.73K | ---11.73K | ---12K | ---11.73K | ---11.73K | ---- | --0 |
Net common stock issuance | 1,593.52%4.96M | --0 | --0 | -110.67%-540.65K | --247.47K | --293K | --5.38M | --0 | --5.07M | --0 |
Proceeds from stock option exercised by employees | ---- | --540.65K | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Net other financing activities | --280K | 97.59%-7.54K | ---4.97K | --0 | ---2.57K | ---- | ---312.88K | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,761.21%5.23M | -90.38%486.21K | -42.37%-16.69K | -100.23%-11.73K | --233.17K | --281K | --5.06M | ---11.73K | --5.07M | --0 |
Net cash flow | ||||||||||
Beginning cash position | -88.09%443K | 6,700.24%3.72M | -70.83%1.52M | 3,894.50%2.12M | 3,781.28%2.8M | 6,700.69%3.72M | 1.39%54.72K | 7,508.56%5.21M | -36.19%53.17K | -14.88%72.2K |
Current changes in cash | 958.32%7.89M | -189.68%-3.29M | 27.06%-1.09M | -111.71%-603.85K | -3,464.93%-678.44K | -5,354.73%-919K | 490,011.76%3.67M | -10,718.34%-1.49M | 34,863.69%5.16M | -1,172.98%-19.03K |
Effect of exchange rate changes | --198K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
End cash Position | 204.39%8.53M | -88.37%432.9K | -88.37%432.9K | -70.83%1.52M | 3,894.50%2.12M | 3,780.67%2.8M | 6,700.24%3.72M | 6,700.24%3.72M | 7,508.56%5.21M | -36.19%53.17K |
Free cash from | -163.37%-2.08M | 10.52%-2.7M | 74.08%-804.7K | -742.04%-585.63K | -2,622.01%-518.03K | -4,611.41%-789K | -12,330.08%-3.01M | -7,904.88%-3.1M | 714.73%91.21K | -1,172.98%-19.03K |
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 | -- | -- | -- | -- | 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.