(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 | 61.24%-1.68M | 58.55%-11.58M | 86.45%-777K | -6,275.00%-3.46M | 77.39%-3M | 51.70%-4.35M | -27.72%-27.92M | 1.55%-5.74M | 101.03%56K | -383.01%-13.25M |
Net income from continuing operations | 32.19%-4.85M | 47.58%-82.83M | -374.24%-63.05M | 93.92%-5.77M | 84.46%-6.87M | -26.52%-7.15M | -414.04%-158.01M | -2.03%-13.29M | -2,096.13%-94.85M | -637.15%-44.21M |
Operating gains losses | ---- | 23.89%-564K | 61.12%-374K | --0 | ---- | ---- | -1,076.19%-741K | -1,715.09%-962K | ---- | ---- |
Depreciation and amortization | -4.76%3.26M | -9.42%13.99M | -16.49%2.87M | -10.18%3.84M | -18.25%3.86M | 13.58%3.42M | 111.24%15.44M | 31.22%3.44M | 294.37%4.27M | 469.72%4.72M |
Asset impairment expenditure | ---- | -49.88%64.11M | 711.37%64.11M | --0 | ---- | ---- | 1,759.57%127.9M | 14.87%7.9M | --86.98M | ---- |
Remuneration paid in stock | 230.00%99K | -31.89%867K | 1,768.18%367K | -63.37%100K | -30.45%370K | -93.88%30K | -75.63%1.27M | -103.40%-22K | -82.31%273K | -63.00%532K |
Deferred tax | 64.89%-112K | -11.29%-5.52M | -38.41%-4.8M | -76.20%-1.21M | 198.77%801K | ---319K | -532.78%-4.96M | -219.06%-3.47M | -326.82%-685K | ---811K |
Other non cashItems | -63.53%430K | 117.63%838K | -381.91%-265K | 986.96%250K | 88.75%-326K | 159.82%1.18M | -329.72%-4.75M | 124.04%94K | -82.96%23K | -243.09%-2.9M |
Change In working capital | 66.03%-513K | 39.79%-2.46M | -37.39%360K | -117.45%-667K | 82.25%-639K | 69.04%-1.51M | 65.31%-4.08M | 140.75%575K | 190.68%3.82M | -265.75%-3.6M |
-Change in receivables | -221.53%-2.52M | 32.10%4.66M | 198.90%1.98M | -84.49%429K | -95.73%181K | 240.76%2.07M | 132.40%3.53M | -15.18%-2M | --2.77M | 321.24%4.24M |
-Change in inventory | --0 | -62.08%493K | -220.40%-425K | -94.77%59K | 109.23%82K | 9.90%777K | 462.12%1.3M | 201.73%353K | --1.13M | -641.46%-888K |
-Change in prepaid assets | -698.68%-455K | 312.69%838K | 292.39%379K | 417.71%610K | -213.50%-227K | 137.07%76K | -236.75%-394K | -126.20%-197K | ---192K | 100.00%200K |
-Change in payables and accrued expense | 148.28%2.52M | -3.43%-9.08M | -195.78%-2.14M | -419.61%-1.3M | 94.20%-421K | -25.67%-5.22M | -4,143.00%-8.78M | 369.26%2.23M | --408K | -7,151.46%-7.26M |
-Change in other working capital | -107.86%-62K | 136.57%634K | 190.16%560K | -60.63%-461K | -324.78%-254K | 216.87%789K | 249.72%268K | 134.96%193K | ---287K | -80.00%113K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 61.24%-1.68M | 58.55%-11.58M | 86.47%-776K | -6,276.79%-3.46M | 77.39%-3M | 51.70%-4.35M | -27.72%-27.92M | 1.55%-5.74M | 101.03%56K | -383.01%-13.25M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -221.89%-412K | -95.29%828K | -134.24%-2.81M | -18.24%-512K | 279.87%3.82M | -97.16%338K | 125.15%17.58M | 613.12%8.22M | 44.70%-433K | 96.43%-2.12M |
Net PPE purchase and sale | --0 | 79.32%-67K | -6,389.47%-7.4M | 67,154.55%7.4M | 94.83%-14K | -206.00%-53K | 45.55%-324K | -96.55%-114K | 103.46%11K | -160.58%-271K |
Net intangibles purchas and sale | 17.43%-412K | -129.62%-1.95M | -103.60%-295K | 13.55%-504K | 9.99%-649K | -52.13%-499K | 416.62%6.57M | 618.65%8.21M | -121.67%-583K | -555.45%-721K |
Net business purchase and sale | --0 | -48.48%6.31M | 253,233.33%7.6M | -9,718.18%-7.41M | --4.85M | -89.63%1.26M | 118.17%12.24M | --3K | 131.82%77K | --0 |
Dividends received (cash flow from investment activities) | ---- | --0 | --0 | --0 | ---- | ---- | --103K | --77K | --0 | ---- |
Net other investing changes | ---- | -241.48%-3.47M | -6,281.82%-2.72M | --0 | 67.53%-375K | -1,191.18%-371K | -742.41%-1.02M | 12.82%44K | 55.00%62K | -3,061.54%-1.16M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -221.89%-412K | -95.29%828K | -134.24%-2.81M | -18.24%-512K | 279.87%3.82M | -97.16%338K | 125.15%17.58M | 613.12%8.22M | 44.70%-433K | 96.43%-2.12M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -25.48%-1.63M | 58.98%-4.38M | 90.24%-578K | 6.66%-1.71M | 56.38%-793K | -17.34%-1.3M | -113.86%-10.68M | -349.73%-5.92M | -79.00%-1.83M | -107.61%-1.82M |
Net issuance payments of debt | -25.48%-1.63M | 60.20%-4.38M | 90.24%-578K | 6.66%-1.71M | 56.52%-793K | 8.97%-1.3M | -159.16%-11.01M | -337.12%-5.92M | -11.70%-1.83M | -107.92%-1.82M |
Proceeds from stock option exercised by employees | ---- | --0 | --0 | --0 | ---- | ---- | -92.71%326K | --0 | --0 | -99.30%6K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -25.48%-1.63M | 58.98%-4.38M | 90.24%-578K | 6.66%-1.71M | 56.38%-793K | -17.34%-1.3M | -113.86%-10.68M | -349.73%-5.92M | -79.00%-1.83M | -107.61%-1.82M |
Net cash flow | ||||||||||
Beginning cash position | -62.88%8.93M | -46.64%24.06M | -52.38%13.1M | -36.78%18.78M | -60.02%18.75M | -46.64%24.06M | -24.50%45.08M | -48.76%27.51M | -51.21%29.7M | -52.73%46.9M |
Current changes in cash | 29.78%-3.73M | 28.04%-15.13M | -21.03%-4.17M | -157.10%-5.68M | 100.16%27K | -392.02%-5.31M | -43.00%-21.02M | 60.62%-3.44M | 69.45%-2.21M | 55.04%-17.19M |
Effect of exchange rate changes | ---39K | ---- | ---- | --0 | --0 | --0 | ---- | ---- | -67.50%13K | ---- |
End cash Position | -72.46%5.17M | -62.88%8.93M | -62.88%8.93M | -52.38%13.1M | -36.78%18.78M | -60.02%18.75M | -46.64%24.06M | -46.64%24.06M | -48.76%27.51M | -51.21%29.7M |
Free cash from | 57.20%-2.1M | 51.89%-13.59M | 74.65%-1.06M | -635.37%-3.97M | 74.22%-3.66M | 47.47%-4.9M | -15.14%-28.25M | 43.83%-4.19M | 91.01%-540K | -379.91%-14.19M |
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 | -- | -- | -- |
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.