(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 | 222.88%648.19K | 75.47%3.98M | 39.96%2.52M | -125.89%-235.27K | 427.36%2.23M | -316.90%-527.49K | -59.49%2.27M | 2.08%1.8M | 65.61%908.89K | -139.52%-680.84K |
Net income from continuing operations | -1,309.29%-936.05K | -131.77%-607.02K | -44.90%540.24K | -890.18%-785.25K | -260.06%-439.42K | -86.09%77.41K | -21.51%1.91M | 17.20%980.39K | -60.14%99.38K | -43.09%274.54K |
Operating gains losses | 82.08%-15.53K | 97.36%-38.77K | -76.62%209.59K | 35.27%-384.48K | 123.69%222.77K | 89.56%-86.65K | -199.83%-1.47M | 1,099.56%896.32K | 40.93%-593.96K | -5,690.75%-940.48K |
Depreciation and amortization | 39.39%1.57M | 40.36%5.26M | 83.92%1.76M | 24.66%1.2M | 30.14%1.17M | 21.61%1.13M | 15.00%3.75M | 9.98%957.42K | 9.65%962.23K | 17.99%898.29K |
Remuneration paid in stock | -6.27%519.81K | -20.52%1.61M | -120.83%-115.53K | 3.82%558.77K | 12.76%608.34K | 42.74%554.55K | 13.07%2.02M | 9.25%554.55K | -2.11%538.21K | -1.87%539.5K |
Deferred tax | -72.44%-211.5K | -45.23%-943.51K | 108.22%23.17K | 10.35%-387.21K | -2,361.45%-456.81K | -378.77%-122.66K | -152.70%-649.69K | -164.78%-281.99K | -160.94%-431.9K | 296.69%20.2K |
Other non cashItems | 134.85%95.6K | 120.58%289.35K | -55.52%19.12K | 747.15%142.63K | 101.47%86.89K | 44.21%40.71K | -12.55%131.18K | -38.92%42.99K | -41.06%16.84K | 50.87%43.13K |
Change In working capital | 82.18%-377.65K | 53.81%-1.58M | 106.02%81.31K | -282.09%-579.25K | 168.47%1.04M | -143.03%-2.12M | -23.63%-3.42M | -55.58%-1.35M | 137.01%318.1K | -1,986.49%-1.52M |
-Change in receivables | -205.84%-1.21M | 84.50%-291.72K | 110.28%193.27K | -94.29%25.14K | -261.64%-115.59K | 4.26%-394.54K | -1,226.67%-1.88M | -198.06%-1.88M | 7.02%440.68K | -110.78%-31.96K |
-Change in inventory | 1,170.26%1.04M | 59.87%-798.63K | 132.95%495.19K | -1,327.17%-372.94K | -486.81%-824.11K | 74.34%-96.77K | -109.67%-1.99M | -795.91%-1.5M | 106.47%30.39K | 88.02%-140.44K |
-Change in prepaid assets | 12.83%-628.15K | -134.85%-1.13M | -422.89%-778.22K | 734.61%303.29K | 114.44%62.64K | -197.83%-720.59K | -65.00%-482.38K | 341.73%241.02K | -144.91%-47.79K | -185.73%-433.65K |
-Change in payables and accrued expense | 156.73%509.92K | -5.38%723.9K | -90.75%152.86K | -448.73%-523.3K | 309.54%1.99M | -665.39%-898.91K | 159.59%765.09K | 631.25%1.65M | 92.81%-95.37K | -204.70%-951.27K |
-Change in other current liabilities | -5,211.76%-79.13K | -124.98%-40.69K | -111.04%-17.99K | --44.29K | ---68.53K | --1.55K | --162.88K | --162.88K | --0 | --0 |
-Change in other working capital | 10.55%-9.37K | -682.03%-39.71K | 247.33%36.2K | -467.90%-55.72K | -123.52%-9.71K | -11,044.68%-10.48K | 106.88%6.82K | 42.01%-24.57K | -102.35%-9.81K | -10.86%41.3K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 222.88%648.19K | 75.47%3.98M | 39.96%2.52M | -125.89%-235.27K | 427.36%2.23M | -316.90%-527.49K | -59.49%2.27M | 2.08%1.8M | 65.61%908.89K | -139.52%-680.84K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -159.64%-1.99M | -70.29%-17.5M | -75.54%-14.72M | -25.66%-1.15M | -78.29%-870.44K | -55.54%-765.73K | -13.11%-10.28M | -1,120.85%-8.38M | 85.47%-911.95K | 62.91%-488.22K |
Net PPE purchase and sale | -94.63%-1.18M | -60.07%-2.36M | 33.04%-390.82K | -67.11%-814.23K | -152.33%-552.53K | -225.54%-604.34K | -55.68%-1.48M | -171.53%-583.68K | -437.76%-487.23K | -83.96%-218.98K |
Net intangibles purchas and sale | -216.86%-511.38K | -1.74%-1.35M | -65.93%-535.24K | 21.89%-331.75K | -18.07%-317.91K | 47.37%-161.39K | -3.07%-1.32M | 31.61%-322.57K | -134.67%-424.72K | 23.38%-269.24K |
Net business purchase and sale | ---300.56K | -84.44%-13.79M | ---- | ---- | ---- | --0 | -9.11%-7.48M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -159.64%-1.99M | -70.29%-17.5M | -75.54%-14.72M | -25.66%-1.15M | -78.29%-870.44K | -55.54%-765.73K | -13.11%-10.28M | -1,120.85%-8.38M | 85.47%-911.95K | 62.91%-488.22K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -736.14%-767.25K | -12.48%6.32M | -20.48%6.39M | -9.58%316.02K | 6.68%-506.23K | 119.42%120.61K | 1,808.47%7.22M | 771.88%8.04M | -89.04%349.5K | 56.08%-542.46K |
Net issuance payments of debt | -743.39%-1.01M | -14.16%5.88M | -19.71%6.38M | -51.52%148.64K | 20.96%-539.42K | 83.74%-119.19K | 792.30%6.84M | 671.95%7.95M | -89.98%306.57K | 48.08%-682.49K |
Proceeds from stock option exercised by employees | -0.77%237.95K | 17.80%444.97K | -94.44%4.6K | 289.92%167.38K | -76.29%33.2K | 114.08%239.79K | -33.25%377.73K | -57.45%82.76K | -66.56%42.93K | 76.56%140.03K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -736.14%-767.25K | -12.48%6.32M | -20.48%6.39M | -9.58%316.02K | 6.68%-506.23K | 119.42%120.61K | 1,808.47%7.22M | 771.88%8.04M | -89.04%349.5K | 56.08%-542.46K |
Net cash flow | ||||||||||
Beginning cash position | -41.62%9.73M | -6.99%16.67M | -2.58%15.29M | 6.56%16.35M | -6.87%15.89M | -6.99%16.67M | -17.87%17.93M | -13.05%15.69M | -25.46%15.35M | -20.35%17.06M |
Current changes in cash | -79.70%-2.11M | -819.05%-7.19M | -499.75%-5.81M | -407.49%-1.07M | 149.79%852.12K | -34.76%-1.17M | 79.94%-782.6K | 1,314.01%1.45M | 113.64%346.44K | -106.52%-1.71M |
Effect of exchange rate changes | -131.93%-122.77K | 153.82%253.7K | ---- | ---- | ---- | --384.53K | ---471.39K | ---- | ---- | ---- |
End cash Position | -52.76%7.5M | -41.62%9.73M | -41.62%9.73M | -2.58%15.29M | 6.56%16.35M | -6.87%15.89M | -6.99%16.67M | -6.99%16.67M | -13.05%15.69M | -25.46%15.35M |
Free cash from | 19.21%-1.06M | 145.55%260.57K | 83.90%1.6M | -45,039.05%-1.38M | 218.41%1.36M | -351.00%-1.32M | -116.96%-572.1K | -19.18%869.93K | -101.10%-3.06K | -191.59%-1.15M |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
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.