(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 | -82.26%378K | 303.53%2.08M | 88.22%-261K | -72.59%125K | 1.25%81K | 223.37%2.13M | 36.13%-1.02M | -372.28%-2.22M | 341.27%456K | 110.77%80K |
Net income from continuing operations | -129.30%-626K | -330.39%-1.99M | -112.73%-150K | -757.44%-1.28M | -659.46%-281K | 42.41%-273K | 178.01%862K | 24.92%1.18M | 121.67%195K | 94.80%-37K |
Operating gains losses | 80.00%9K | -96.59%6K | -80.39%10K | -1,000.00%-9K | ---- | -58.33%5K | 2,300.00%176K | --51K | --1K | --112K |
Depreciation and amortization | 2.67%385K | 2.38%1.51M | 0.53%379K | 5.31%377K | 1.35%375K | 2.46%375K | 6.67%1.47M | 8.65%377K | 2.29%358K | 5.41%370K |
Asset impairment expenditure | 62.79%70K | -16.73%438K | -12.71%158K | -36.47%108K | 12.17%129K | -28.33%43K | 19.55%526K | 13.13%181K | 6.25%170K | 91.67%115K |
Remuneration paid in stock | -4.55%21K | -62.90%82K | -143.75%-21K | -23.81%16K | -14.47%65K | -71.05%22K | -18.75%221K | -60.98%48K | -46.15%21K | 33.33%76K |
Deferred tax | --0 | 199.56%456K | 143.01%197K | --0 | --93K | --166K | -577.08%-458K | ---458K | --0 | --0 |
Other non cashItems | -276.60%-177K | 68.93%-32K | 124.32%45K | -466.67%-51K | 310.00%21K | -146.53%-47K | -239.19%-103K | -372.06%-185K | 85.71%-9K | 41.18%-10K |
Change In working capital | -62.17%696K | 143.23%1.61M | 74.20%-879K | 445.00%966K | 41.21%-321K | 255.21%1.84M | -35.34%-3.72M | -55.00%-3.41M | -224.44%-280K | -13.28%-546K |
-Change in receivables | -131.30%-601K | 245.04%3.54M | 88.57%-274K | 2,822.00%1.36M | 547.06%532K | 1,423.81%1.92M | -16.41%-2.44M | -1.74%-2.4M | -111.85%-50K | -119.60%-119K |
-Change in inventory | 568.46%996K | 48.48%-917K | 52.87%-394K | -195.59%-671K | 98.94%-1K | 123.92%149K | -29.45%-1.78M | -416.67%-836K | 78.21%-227K | 79.65%-94K |
-Change in payables and accrued expense | 216.00%348K | -654.74%-1.29M | -50.55%-408K | 1,866.67%424K | -177.84%-1M | -133.78%-300K | -76.64%232K | -179.38%-271K | -102.59%-24K | -49.17%-361K |
-Change in other current assets | -166.20%-47K | -0.73%271K | 103.09%197K | -804.76%-148K | 439.29%151K | -44.09%71K | 202.25%273K | 1,177.78%97K | 125.30%21K | 107.27%28K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -82.26%378K | 303.53%2.08M | 88.22%-261K | -72.59%125K | 1.25%81K | 223.37%2.13M | 36.13%-1.02M | -372.28%-2.22M | 341.27%456K | 110.77%80K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 54.14%-133K | -41.89%-105K | -1,300.00%-28K | 0 | 0 | 65.72%-290K | 66.67%-74K | 99.66%-2K | -333.33%-169K |
Net PPE purchase and sale | --0 | 41.92%-133K | -707.69%-105K | -1,300.00%-28K | --0 | --0 | 33.82%-229K | 94.14%-13K | 97.53%-2K | -333.33%-169K |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | ---61K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | 54.14%-133K | -41.89%-105K | -1,300.00%-28K | --0 | --0 | 65.72%-290K | 66.67%-74K | 99.66%-2K | -333.33%-169K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -138.38%-236K | 57.64%-782K | -16.74%-258K | -19.12%-324K | 91.48%-101K | 41.07%-99K | -269.20%-1.85M | -13.92%-221K | -161.54%-272K | -1,345.12%-1.19M |
Net issuance payments of debt | -9.09%-108K | 70.28%-408K | -6.06%-105K | -11.96%-103K | 90.74%-101K | -8.79%-99K | -293.41%-1.37M | -11.24%-99K | -12.20%-92K | -1,230.49%-1.09M |
Net common stock issuance | ---78K | 8.39%-393K | -112.50%-153K | -33.33%-240K | --0 | --0 | -324.75%-429K | -30.91%-72K | -718.18%-180K | ---100K |
Proceeds from stock option exercised by employees | ---- | 216.67%19K | --0 | --19K | --0 | ---- | --6K | --0 | --0 | --6K |
Net other financing activities | ---50K | ---- | ---- | ---- | ---- | ---- | 0.00%-50K | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -138.38%-236K | 57.64%-782K | -16.74%-258K | -19.12%-324K | 91.48%-101K | 41.07%-99K | -269.20%-1.85M | -13.92%-221K | -161.54%-272K | -1,345.12%-1.19M |
Net cash flow | ||||||||||
Beginning cash position | 13.92%9.39M | -27.30%8.24M | -6.68%10.02M | -2.63%10.23M | -12.49%10.28M | -27.30%8.24M | -20.66%11.33M | -12.24%10.74M | -19.73%10.5M | -15.79%11.74M |
Current changes in cash | -93.01%142K | 136.79%1.16M | 75.14%-624K | -224.73%-227K | 98.43%-20K | 355.61%2.03M | -7.24%-3.16M | -183.62%-2.51M | 120.82%182K | -47.45%-1.27M |
Effect of exchange rate changes | -20.00%4K | -122.22%-14K | -220.00%-12K | -59.26%22K | -185.29%-29K | 114.29%5K | 1,000.00%63K | 150.00%10K | 100.00%54K | 1,033.33%34K |
End cash Position | -7.24%9.53M | 13.92%9.39M | 13.92%9.39M | -6.68%10.02M | -2.63%10.23M | -12.49%10.28M | -27.30%8.24M | -27.30%8.24M | -12.24%10.74M | -19.73%10.5M |
Free cash from | -82.26%378K | 255.56%1.94M | 83.57%-366K | -78.63%97K | 191.01%81K | 247.07%2.13M | 35.72%-1.25M | -222.43%-2.23M | 268.15%454K | 88.62%-89K |
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.