(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 | -1,206.52%-2.04M | 0.20%-5.07M | 54.71%-798K | -3,807.14%-1.09M | -302.39%-3.36M | 107.56%184K | 21.12%-5.08M | -87.45%-1.76M | 98.34%-28K | 56.86%-836K |
Net income from continuing operations | -1,298.43%-18.3M | 56.78%-7.04M | 1.14%-8.04M | 123.38%624K | 75.59%-1.15M | 297.54%1.53M | 57.55%-16.28M | -25.42%-8.13M | -210.33%-2.67M | -266.87%-4.71M |
Operating gains losses | 253.86%4.45M | 158.71%7.53M | 19.02%13.14M | -145.28%-2.16M | 92.03%-561K | -1,269.19%-2.89M | 2,156.59%2.91M | 268.67%11.04M | 89.36%-879K | -571.37%-7.04M |
Depreciation and amortization | -6.25%120K | 16.55%479K | 2,975.00%123K | -48.03%119K | 5.83%109K | 30.61%128K | 28.44%411K | -95.12%4K | 186.25%229K | 25.61%103K |
Asset impairment expenditure | --11.96M | -85.09%1.55M | --0 | --1.55M | --0 | --0 | -57.37%10.36M | --757K | ---- | --7.42M |
Remuneration paid in stock | ---- | -160.70%-1.02M | --0 | ---- | ---- | ---- | --1.68M | --1.68M | ---- | ---- |
Unrealized gains and losses of investment securities | ---- | --0 | --0 | -98.76%29K | ---- | ---- | -61.85%1.61M | 99.90%-24K | -42.29%2.33M | 1,580.52%2.28M |
Remuneration paid in stock | -13.29%437K | 1.21%1.59M | 14.16%250K | 33.45%379K | 10.87%459K | -23.17%504K | -21.27%1.57M | -46.97%219K | -16.22%284K | -11.91%414K |
Deferred tax | 71.74%-167K | -410.03%-1.58M | 32.24%-145K | -403.16%-478K | ---362K | ---591K | ---309K | ---214K | ---95K | ---- |
Other non cashItems | 40.43%-28K | -13.16%-6.62M | -10.96%-6.6M | -40.00%9K | -22.73%17K | -223.68%-47K | -6,784.71%-5.85M | -3,505.45%-5.95M | -46.43%15K | 157.89%22K |
Change In working capital | -132.09%-498K | 103.04%36K | 141.61%476K | -119.05%-144K | -378.31%-1.85M | 207.70%1.55M | -215.03%-1.19M | -159.21%-1.14M | 329.09%756K | 1,912.12%664K |
-Change in receivables | -190.38%-47K | -58.06%52K | -182.57%-90K | 137.34%205K | ---115K | -40.91%52K | 788.89%124K | -17.42%109K | -185.94%-549K | ---- |
-Change in prepaid assets | 136.84%45K | 205.19%81K | -64.56%174K | ---94K | 78.82%-18K | 35.71%19K | -305.26%-77K | --491K | ---- | -962.50%-85K |
-Change in payables and accrued expense | -133.49%-496K | 92.13%-97K | 122.48%392K | -119.54%-255K | -328.97%-1.72M | 195.98%1.48M | -215.45%-1.23M | -195.88%-1.74M | 1,045.65%1.31M | 1,726.83%749K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -1,206.52%-2.04M | 0.20%-5.07M | 54.71%-798K | -3,807.14%-1.09M | -302.39%-3.36M | 107.56%184K | 21.12%-5.08M | -87.45%-1.76M | 98.34%-28K | 56.86%-836K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 63.08%-2.49M | 28.43%-11.32M | -90.40%845K | 84.33%-2.21M | 55.85%-3.22M | -105.49%-6.74M | -955.93%-15.81M | 5,435.85%8.8M | -518.15%-14.07M | -106.70%-7.29M |
Capital expenditure reported | 35.75%-4.17M | 27.56%-18.19M | ---- | ---- | ---- | ---6.49M | ---25.11M | ---- | ---- | ---- |
Net PPE purchase and sale | -103.14%-143K | 86.00%-84K | -67.31%9.87M | 27.85%-4.33M | -22.25%-10.17M | 171.19%4.55M | 96.36%-600K | 727.22%30.18M | -60.34%-6M | -81.38%-8.32M |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | ---10.16M | ---- | ---8.73M | --0 |
Net investment purchase and sale | 138.04%1.83M | -77.84%2.32M | 5.18%4.53M | 221.63%2.13M | -55.23%462K | -207.12%-4.8M | -35.94%10.48M | -13.34%4.31M | --661K | 83.96%1.03M |
Net other investing changes | ---- | -51.57%4.64M | ---- | ---- | ---- | ---- | 386.84%9.58M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 63.08%-2.49M | 28.43%-11.32M | -90.40%845K | 84.33%-2.21M | 55.85%-3.22M | -105.49%-6.74M | -955.93%-15.81M | 5,435.85%8.8M | -518.15%-14.07M | -106.70%-7.29M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 49.23%-33K | 209.16%15.12M | 12,900.00%10.37M | -100.83%-42K | 11,657.14%4.85M | -58.54%-65K | -7.11%4.89M | -92.86%-81K | 1,075.12%5.05M | -128.19%-42K |
Net issuance payments of debt | -5.88%-36K | -12.60%-143K | -12.12%-37K | -12.50%-36K | -12.50%-36K | -13.33%-34K | -13.39%-127K | -13.79%-33K | -14.29%-32K | -14.29%-32K |
Net common stock issuance | ---- | 197.33%15.83M | --10.83M | --0 | ---- | ---- | --5.33M | --0 | --5.33M | --0 |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- |
Interest paid (cash flow from financing activities) | 25.00%-6K | 34.21%-25K | 37.50%-5K | 33.33%-6K | 40.00%-6K | 27.27%-8K | 24.00%-38K | 38.46%-8K | 18.18%-9K | 23.08%-10K |
Net other financing activities | 139.13%9K | -102.95%-550K | -957.50%-423K | --0 | ---104K | ---23K | -105.70%-271K | ---40K | ---231K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 49.23%-33K | 209.16%15.12M | 12,900.00%10.37M | -100.83%-42K | 11,657.14%4.85M | -58.54%-65K | -7.11%4.89M | -92.86%-81K | 1,075.12%5.05M | -128.19%-42K |
Net cash flow | ||||||||||
Beginning cash position | -9.94%12.21M | -54.07%13.56M | -70.41%1.95M | -66.54%5.23M | -70.89%6.91M | -54.07%13.56M | 2.13%29.52M | -78.30%6.59M | -34.07%15.64M | -39.44%23.72M |
Current changes in cash | 31.15%-4.56M | 92.05%-1.27M | 49.66%10.42M | 63.05%-3.34M | 78.85%-1.73M | -15.03%-6.62M | -2,499.10%-16M | 945.57%6.96M | -155.81%-9.04M | -53.63%-8.16M |
Effect of exchange rate changes | 343.75%78K | -270.45%-75K | -1,375.00%-153K | 609.09%56K | -33.33%54K | 15.79%-32K | 184.62%44K | 233.33%12K | -109.09%-11K | 182.65%81K |
End cash Position | 11.94%7.73M | -9.94%12.21M | -9.94%12.21M | -70.41%1.95M | -66.54%5.23M | -70.89%6.91M | -54.07%13.56M | -54.07%13.56M | -67.57%6.59M | -53.67%15.64M |
Free cash from | 1.37%-6.35M | 23.32%-23.61M | -242.39%-4.71M | 10.05%-5.43M | 23.06%-7.04M | 27.05%-6.44M | -34.35%-30.8M | 157.49%3.31M | -11.01%-6.03M | -40.31%-9.15M |
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.