(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 | -183.43%-590.64K | 60.09%-654.46K | -151.02%-216.57K | 99.07%-3.45K | 31.07%-226.06K | 84.73%-208.39K | -260.31%-1.64M | -60.06%424.47K | -640.84%-371.76K | -712.03%-327.98K |
Net income from continuing operations | -120.37%-1.08M | -271.84%-1.82M | -4,692.10%-836.22K | -68.54%57.05K | -133.02%-553.96K | -17.68%-490.2K | 56.98%-490.35K | 95.55%-17.45K | 174.28%181.36K | -35.85%-237.73K |
Operating gains losses | ---- | ---- | ---- | ---- | ---- | ---- | -128.96%-60.71K | ---- | ---- | ---- |
Depreciation and amortization | --21.61K | -4.29%13.66K | -0.33%3.9K | 0.35%3.73K | 62.46%6.04K | --0 | -52.95%14.27K | 5.93%3.91K | 23.05%3.72K | 57.32%3.72K |
Asset impairment expenditure | ---- | 7,164.29%70.17K | ---- | ---- | ---- | ---- | -99.81%966 | ---- | ---- | ---- |
Remuneration paid in stock | ---- | ---9.69K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Remuneration paid in stock | ---- | --195.89K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Other non cashItems | -34.51%24.43K | 688.33%88.57K | 83.98%-15.1K | 53.66%26.14K | 27.15%40.22K | 22.11%37.31K | -113.77%-15.05K | -404.59%-94.25K | -44.89%17.01K | 3.60%31.63K |
Change In working capital | 81.41%443.56K | 174.40%810.26K | -36.73%374.48K | 84.25%-90.37K | 324.25%281.65K | 124.91%244.5K | -175.98%-1.09M | -28.69%591.92K | -305.68%-573.85K | -164.18%-125.59K |
-Change in receivables | 57.20%-148.59K | -169.86%-204.26K | -23.59%568.48K | 2.37%-372.94K | 34.24%-52.66K | -3,407.05%-347.14K | 188.81%292.39K | 259.23%743.97K | -474.95%-381.99K | -271.79%-80.09K |
-Change in inventory | 205.06%207.71K | 118.30%97.76K | 184.66%256.5K | 426.29%213.83K | 44.50%-174.87K | 18.90%-197.7K | -690.98%-534.25K | 189.50%90.11K | -134.51%-65.53K | -106.34%-315.06K |
-Change in prepaid assets | -1,199.63%-92.72K | 13.92%-26.84K | -136.65%-4.72K | 25.38%-22.26K | -46.57%-8.29K | 198.34%8.43K | -4.25%-31.18K | 54.68%12.88K | -14.91%-29.83K | -771.50%-5.65K |
-Change in payables and accrued expense | 178.39%636.24K | 220.46%734.94K | 68.12%480.69K | 203.83%122.32K | -426.69%-96.62K | 128.29%228.55K | -182.79%-610.12K | -64.70%285.92K | -1,301.99%-117.81K | 137.45%29.58K |
-Change in other working capital | -128.80%-159.09K | 201.30%208.65K | -71.27%-926.47K | -246.95%-31.32K | 150.00%614.08K | 711.74%552.37K | -121.34%-205.97K | -193.32%-540.96K | -1.32%21.31K | -35.34%245.63K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -183.43%-590.63K | 60.09%-654.46K | -151.03%-216.57K | 99.07%-3.45K | 31.07%-226.06K | 84.73%-208.39K | -260.32%-1.64M | -60.07%424.39K | -640.84%-371.76K | -712.03%-327.98K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | -17.28%-12.07K | 100.05%1 | -31.56%-2.26K | -5.34K | 32.63%-4.48K | 47.42%-10.29K | 68.34%-1.93K | 76.31%-1.71K | 0 |
Net PPE purchase and sale | --0 | -17.28%-12.07K | 100.05%1 | -31.56%-2.26K | ---5.34K | 32.63%-4.48K | 47.42%-10.29K | 68.34%-1.93K | 76.31%-1.71K | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | -17.28%-12.07K | 100.05%1 | -31.56%-2.26K | ---5.34K | 32.63%-4.48K | 47.42%-10.29K | 68.34%-1.93K | 76.31%-1.71K | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 17.42%-11.72K | 23.15%1.04M | 609.34%1.06M | -107.93%-5.68K | 86.71%-1.28K | -101.44%-14.19K | 2,613.40%841.39K | -635.99%-207.58K | 719.82%71.6K | -100.09%-9.65K |
Net issuance payments of debt | ---- | ---80K | ---80K | --0 | ---- | ---- | --0 | --0 | --0 | ---- |
Net common stock issuance | ---- | 23.99%1.23M | 1,514.97%1.23M | --0 | ---- | ---- | 298.06%995.15K | -134.88%-87.2K | --82.43K | --0 |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Interest paid (cash flow from financing activities) | 17.42%-11.72K | 23.46%-117.7K | 19.79%-96.55K | 47.57%-5.68K | 86.71%-1.28K | -9.85%-14.19K | -109.28%-153.77K | -326.82%-120.38K | 6.29%-10.83K | -100.10%-9.65K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 17.42%-11.72K | 23.15%1.04M | 609.34%1.06M | -107.93%-5.68K | 86.71%-1.28K | -101.44%-14.19K | 2,613.40%841.39K | -635.99%-207.58K | 719.82%71.6K | -104.14%-9.65K |
Net cash flow | ||||||||||
Beginning cash position | 37.80%1.35M | -45.27%977.91K | -33.57%506.8K | -51.34%518.18K | 153.54%750.86K | 154.73%977.91K | 118.74%1.79M | 0.61%762.95K | 50.33%1.06M | -429.09%-1.4M |
Current changes in cash | -165.29%-602.35K | 145.70%369.61K | 291.10%840.72K | 96.23%-11.38K | 78.97%-232.68K | -159.08%-227.05K | -183.39%-808.82K | -79.10%214.96K | -704.34%-301.87K | -492.02%-1.11M |
End cash Position | -0.76%745.17K | 37.80%1.35M | 37.80%1.35M | -33.57%506.8K | -51.34%518.18K | 153.54%750.86K | -45.27%977.91K | -45.27%977.91K | 0.61%762.95K | 50.33%1.06M |
Free cash from | -177.46%-590.63K | 59.61%-666.53K | -151.26%-216.57K | 98.47%-5.71K | 29.45%-231.39K | 84.48%-212.87K | -264.51%-1.65M | -60.02%422.46K | -707.25%-373.47K | -764.83%-327.98K |
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 with Explanatory Notes | -- | -- | -- |
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.