(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -105.06%-30K | -176.30%-132K | 13.73%2.08M | 85.77%927K | 419.01%386K | -72.87%593K | 123.51%173K | -54.17%1.83M | -77.00%499K | -110.64%-121K |
Net income from continuing operations | -582.94%-1.22M | -82.41%51K | -167.55%-922K | -440.97%-1.55M | -92.45%84K | 136.90%252K | -39.83%290K | 287.76%1.37M | -76.19%454K | 217.55%1.11M |
Operating gains losses | -16.67%25K | -70.83%7K | 307.69%108K | 104.28%37K | -97.81%17K | 130.61%30K | -81.95%24K | -67.74%-52K | -179.61%-864K | 149.04%777K |
Depreciation and amortization | 2.37%562K | 0.55%544K | 5.60%2.17M | 2.22%553K | 0.76%527K | 6.40%549K | 13.89%541K | -34.66%2.06M | 10.18%541K | -41.37%523K |
Asset impairment expenditure | ---- | ---- | 628.95%277K | ---- | ---- | ---- | ---- | -97.16%38K | ---- | ---- |
Remuneration paid in stock | -48.15%42K | 18.37%58K | 512.77%288K | 2,633.33%76K | 1,266.67%82K | 200.00%81K | 188.24%49K | -65.19%47K | 94.12%-3K | -93.02%6K |
Deferred tax | 86.44%110K | 342.86%31K | 25.00%25K | -115.79%-41K | --0 | --59K | -83.33%7K | 162.50%20K | 40.63%-19K | ---- |
Other non cashItems | 74.47%-36K | -1,120.00%-51K | 73.51%-321K | 190.35%206K | 37.14%-391K | 62.99%-141K | -73.68%5K | 11.98%-1.21M | 83.21%-228K | -991.23%-622K |
Change In working capital | 455.81%459K | -8.31%-808K | 243.25%467K | 103.51%1.33M | 100.47%9K | -104.53%-129K | 61.02%-746K | -121.91%-326K | 246.56%655K | -345.38%-1.91M |
-Change in receivables | 83.97%815K | 17.56%-479K | 187.96%760K | 216.41%674K | -75.55%224K | 90.95%443K | 59.46%-581K | -245.70%-864K | -1,004.69%-579K | 47.50%916K |
-Change in inventory | -3.64%-513K | -183.02%-357K | -118.67%-31K | -35.24%147K | 63.55%-113K | -230.95%-495K | 433.33%430K | -64.76%166K | 131.48%227K | -148.14%-310K |
-Change in prepaid assets | -8.53%-407K | -128.86%-58K | 86.60%-26K | 9.32%-360K | 383.81%508K | -1,600.00%-375K | 175.34%201K | -163.61%-194K | -282.11%-397K | 188.24%105K |
-Change in payables and accrued expense | 89.26%564K | 110.80%86K | -141.55%-236K | -39.15%872K | 76.75%-610K | -86.17%298K | -101.01%-796K | 2,740.00%568K | 624.91%1.43M | -701.83%-2.62M |
-Change in other current assets | ---- | ---- | --0 | --0 | ---- | ---- | ---- | -102.02%-2K | -103.22%-29K | 99.88%-1K |
Interest paid (cash flow from operating activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---16K | ---- | ---- |
Interest received (cash flow from operating activities) | 620.00%52K | 530.00%63K | --48K | --17K | --31K | ---10K | 0.00%10K | ---- | ---- | --0 |
Tax refund paid | 72.45%-27K | -285.71%-27K | 32.97%-61K | 134.69%17K | --27K | ---98K | ---7K | ---91K | ---49K | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -105.06%-30K | -176.30%-132K | 13.73%2.08M | 85.77%927K | 419.01%386K | -72.87%593K | 123.51%173K | -54.17%1.83M | -77.00%499K | -110.64%-121K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -104K | -222.22%-87K | 12.90%-270K | -212.20%-128K | -5.50%-115K | 0 | 42.55%-27K | 88.49%-310K | 98.02%-41K | 52.61%-109K |
Net PPE purchase and sale | ---- | ---- | --0 | ---- | ---- | ---- | ---- | 96.29%-14K | ---- | ---- |
Net intangibles purchas and sale | ---104K | -222.22%-87K | 8.78%-270K | -374.07%-128K | -5.50%-115K | --0 | 42.55%-27K | 32.88%-296K | 81.25%-27K | -67.69%-109K |
Net business purchase and sale | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---104K | -222.22%-87K | 12.90%-270K | -212.20%-128K | -5.50%-115K | --0 | 42.55%-27K | 88.49%-310K | 98.02%-41K | 52.61%-109K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -20.00%-90K | 0.00%-76K | 16.34%-297K | 47.06%-72K | -12.12%-74K | -1.35%-75K | 3.80%-76K | -12.34%-355K | -146.42%-136K | -3.13%-66K |
Net issuance payments of debt | -20.00%-90K | 0.00%-76K | 0.56%-353K | 5.88%-128K | -12.12%-74K | -1.35%-75K | 3.80%-76K | -12.34%-355K | -67.90%-136K | -3.13%-66K |
Proceeds from stock option exercised by employees | ---- | ---- | --56K | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -20.00%-90K | 0.00%-76K | 16.34%-297K | 47.06%-72K | -12.12%-74K | -1.35%-75K | 3.80%-76K | -12.34%-355K | -146.42%-136K | -3.13%-66K |
Net cash flow | ||||||||||
Beginning cash position | 23.28%6.07M | 31.13%6.37M | 31.48%4.86M | 24.41%5.64M | 12.71%5.45M | 76.15%4.93M | 31.48%4.86M | 36.01%3.69M | 37.30%4.54M | 96.38%4.83M |
Current changes in cash | -143.24%-224K | -521.43%-295K | 30.01%1.51M | 125.78%727K | 166.55%197K | -74.09%518K | 108.12%70K | 18.79%1.16M | -17.86%322K | -135.11%-296K |
Effect of exchange rate changes | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
End cash Position | 7.44%5.85M | 23.28%6.07M | 31.13%6.37M | 31.13%6.37M | 24.41%5.64M | 12.71%5.45M | 76.15%4.93M | 31.48%4.86M | 31.48%4.86M | 37.30%4.54M |
Free cash from | -122.60%-134K | -250.00%-219K | 19.17%1.81M | 74.45%799K | 217.83%271K | -71.39%593K | 118.65%146K | -52.13%1.52M | -76.81%458K | -125.36%-230K |
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.
No Data