(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 | (Q3)Jun 30, 2022 | (Q2)Mar 31, 2022 | (Q1)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 89.50%-637.81K | 65.35%-11.68M | -1.19M | 88.13%-749.15K | -148.82%-3.67M | -6.07M | -127.10%-33.7M | 4.66%-6.31M | 60.74%-1.47M | -4.78%-2M |
Net income from continuing operations | 29.43%-3.75M | -111.49%-35.59M | ---15.45M | -83.42%-5.8M | -275.38%-9.02M | ---5.31M | -61.81%-16.83M | -15.89%-3.16M | 15.24%-2.4M | -2.86%-2.42M |
Operating gains losses | -72.36%58.9K | 13.18%758.24K | --161.49K | -51.93%62.76K | 3,063.84%320.94K | --213.05K | 1,164.26%669.93K | 7.79%130.55K | 112.84%10.14K | 76.88%-24.39K |
Depreciation and amortization | -7.86%180.82K | 17.75%802.8K | --210.4K | 48.69%197.97K | 42.49%198.19K | --196.24K | 111.10%681.76K | 78.43%133.15K | 65.76%139.09K | 42.13%121.1K |
Asset impairment expenditure | ---- | 1,333.34%2.26M | --1.91M | --339.29K | -87.57%10.43K | --0 | 692.04%157.59K | --0 | 356.94%83.88K | --7.23K |
Remuneration paid in stock | -60.23%70.11K | 568.54%10.08M | --7.94M | 998.41%1.36M | 69,642.32%606.41K | --176.3K | 3,255.09%1.51M | 519.20%123.4K | 47.50%-872 | -79.90%2.95K |
Remuneration paid in stock | -59.28%93.07K | -41.62%849.57K | --159.6K | -44.76%235.55K | -54.03%225.84K | --228.58K | -4.96%1.46M | -35.45%426.41K | 27.78%491.32K | -48.07%224.38K |
Deferred tax | ---- | --0 | --0 | --0 | ---- | ---- | ---2.18M | ---- | ---- | ---- |
Other non cashItems | -3.09%1.84M | 112.67%7.55M | ---178.99K | 365.18%1.89M | 9,011.58%3.95M | --1.89M | 67.67%3.55M | 32.70%405.41K | -94.18%43.31K | -65.99%242.04K |
Change In working capital | 125.18%873.51K | 107.13%1.62M | --4.07M | 122.34%975.97K | -71.97%45.55K | ---3.47M | -169.22%-22.71M | 13.91%-4.37M | 108.05%162.47K | 77.82%-154.12K |
-Change in receivables | 125.38%1.4M | 67.66%-4.08M | --1.86M | 79.16%-325.97K | -310.76%-103.24K | ---5.51M | -577.49%-12.63M | -41.06%-1.56M | -88.71%48.98K | -235.17%-681.68K |
-Change in inventory | 76.68%-783.33K | -180.83%-3.6M | --278.18K | -27.55%954.24K | -10,313.32%-1.47M | ---3.36M | 70.56%-1.28M | 137.85%1.32M | 98.13%-14.09K | 1,464.63%1.17M |
-Change in prepaid assets | -100.46%-22.61K | 177.66%6.41M | --199.24K | 104.39%116.52K | 2,776.69%1.15M | --4.94M | -1,071.32%-8.25M | -1,806.59%-2.66M | 102.89%40.12K | 1,858.61%23.2K |
-Change in payables and accrued expense | -6.55%460.51K | 647.64%2.65M | --1.49M | 118.97%254.66K | 730.52%407.91K | --492.81K | 52.61%-483.36K | -222.04%-1.34M | 115.06%49.12K | -874.23%-625.26K |
-Change in other working capital | -574.44%-180.02K | 464.28%245.41K | --241.26K | 81.07%-23.47K | 41.66%54.31K | ---26.69K | 86.43%-67.37K | -277.06%-123.97K | 91.93%38.34K | 91.89%-40.63K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 89.50%-637.81K | 65.35%-11.68M | ---1.19M | 88.13%-749.15K | -148.82%-3.67M | ---6.07M | -127.10%-33.7M | 4.66%-6.31M | 60.74%-1.47M | -4.78%-2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 97.96%-4.57K | 44.10%-598.41K | 399.19K | -153.49%-237.31K | -262.96%-536.19K | -224.1K | -204.93%-1.07M | -63.95%-93.61K | -1,280.10%-147.73K | -3,491.18%-167.78K |
Capital expenditure reported | ---- | 49.71%-598.41K | ---- | ---- | ---- | ---- | -516.32%-1.19M | ---- | ---- | ---- |
Net PPE purchase and sale | 97.41%-4.57K | ---- | ---- | -97.48%-184.87K | -35.69%-200.44K | ---175.93K | ---- | -63.95%-93.61K | -1,280.10%-147.73K | -3,491.18%-167.78K |
Net intangibles purchas and sale | ---- | ---- | ---- | --0 | --0 | ---340.3K | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---52.44K | ---335.74K | --292.13K | --119.3K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 97.96%-4.57K | 44.10%-598.41K | --399.19K | -153.49%-237.31K | -262.96%-536.19K | ---224.1K | -204.93%-1.07M | -63.95%-93.61K | -1,280.10%-147.73K | -3,491.18%-167.78K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -103.45%-50.8K | -104.35%-1.94M | -1.3M | -114.69%-1.05M | -293.14%-1.07M | 1.47M | 130.45%44.61M | 1,202.66%7.12M | -101.46%-271.43K | -73.00%431.29K |
Net issuance payments of debt | 96.03%-50.8K | -113.21%-5.7M | ---1.15M | -127.84%-1.63M | -804.76%-1.64M | ---1.28M | 2,719.56%43.17M | 1,793.72%5.85M | 64.04%-181.6K | 40.22%-311.37K |
Net common stock issuance | ---- | --3.79M | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- |
Cash dividends paid | ---- | --0 | ---- | ---- | ---- | ---- | ---500K | --0 | --0 | ---500K |
Proceeds from stock option exercised by employees | --0 | --0 | ---3.33M | --0 | --0 | --3.33M | -83.56%3.22M | 6,517.00%1.54M | -99.66%65.94K | 6,097.39%1.42M |
Net other financing activities | ---- | 98.13%-24.02K | ---606.27K | 315.36%582.25K | 469.71%575.92K | ---575.92K | -48.41%-1.29M | -71.08%-270.36K | 58.94%-155.78K | 68.71%-173.5K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -103.45%-50.8K | -104.35%-1.94M | ---1.3M | -114.69%-1.05M | -293.14%-1.07M | --1.47M | 130.45%44.61M | 1,202.66%7.12M | -101.46%-271.43K | -73.00%431.29K |
Net cash flow | ||||||||||
Beginning cash position | -94.59%814K | 226.58%15.04M | --2.81M | 437.06%4.85M | 261.26%10.18M | --15.04M | 772.45%4.6M | -93.99%902.67K | 1,251.60%2.82M | 772.45%4.6M |
Current changes in cash | 85.64%-693.18K | -244.45%-14.22M | ---2.09M | -383.52%-2.03M | -178.42%-5.27M | ---4.83M | 136.14%9.84M | 109.79%717.04K | -112.77%-1.89M | -444.96%-1.74M |
Effect of exchange rate changes | 489.97%120.61K | -100.86%-5.07K | --86.34K | -103.67%-1.23K | -173.28%-59.25K | ---30.93K | 744.00%589.85K | --33.55K | ---21.68K | ---46.91K |
End cash Position | -97.63%241.44K | -94.59%814K | --814K | 70.19%2.81M | 437.06%4.85M | --10.18M | 226.58%15.04M | -78.54%1.65M | -93.99%902.67K | 1,251.60%2.82M |
Free cash from | 90.25%-642.38K | 64.82%-12.27M | ---882.47K | 85.42%-934.01K | -138.51%-3.87M | ---6.59M | -129.68%-34.89M | 4.07%-6.41M | 56.93%-1.62M | -13.28%-2.17M |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
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.