(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 | -40.15%11.33M | 1,567.63%61.62M | -65.47%2.61M | 31.85%16.25M | 72.12%23.83M | 163.05%18.93M | 270.91%3.7M | 416.99%7.55M | 612.26%12.33M | 183.85%13.85M |
Net income from continuing operations | 107.93%849K | -131.76%-8.39M | 84.24%-1.13M | 181.56%3.11M | -97.76%329K | -147.13%-10.7M | -26.70%26.42M | -198.61%-7.16M | -146.85%-3.81M | 12.77%14.69M |
Operating gains losses | 2,392.05%3.46M | 135.41%1.08M | -499.18%-4.41M | 268.46%1.31M | 277.96%4.32M | 83.82%-151K | -8.82%-3.04M | 186.79%1.1M | -572.73%-780K | -439.33%-2.43M |
Depreciation and amortization | -7.02%3.66M | 0.56%16.81M | 2.03%4.23M | 10.05%4.47M | -1.37%4.18M | -7.96%3.93M | 5.38%16.72M | -3.51%4.15M | 4.42%4.06M | 10.22%4.24M |
Asset impairment expenditure | ---- | 38.93%1.71M | 82.62%1.71M | --0 | ---- | ---- | 919.01%1.23M | 675.21%938K | --0 | ---- |
Remuneration paid in stock | -36.16%452K | -72.39%2.33M | -44.36%691K | -48.30%350K | 5.99%584K | -88.16%708K | -24.12%8.45M | 22.12%1.24M | -66.05%677K | -27.97%551K |
Remuneration paid in stock | -111.29%-96K | 50.54%3.74M | 219.02%1.95M | 39.32%1.02M | -108.57%-82K | 369.61%850K | -45.14%2.48M | -65.44%610K | -38.65%735K | 3,400.00%957K |
Deferred tax | 169.63%4.34M | -34.34%11.68M | -101.93%-39K | 9.25%4.12M | -0.22%5.99M | -73.14%1.61M | 85.73%17.79M | 388.03%2.02M | 2.86%3.78M | 72.49%6M |
Other non cashItems | -70.23%1.29M | -58.43%5.83M | -102.41%-269K | -349.36%-2.55M | 144.18%4.3M | 5,764.86%4.34M | 326.06%14.01M | 279.62%11.16M | 185.44%1.02M | 34.84%1.76M |
Change In working capital | -80.28%4.69M | 157.79%39.2M | 156.52%1.81M | -32.53%7.54M | 167.47%6.05M | 135.60%23.79M | 4.11%-67.83M | 72.92%-3.2M | 165.84%11.18M | 38.17%-8.97M |
-Change in receivables | -84.45%2.46M | 190.29%17.37M | 341.94%4.19M | 488.94%16.13M | -621.42%-18.76M | 177.74%15.8M | -44.34%-19.24M | -75.20%949K | 8,459.38%2.74M | -251.87%-2.6M |
-Change in inventory | -0.91%25.87M | 207.40%20.27M | 99.31%-70K | -303.10%-19.38M | 854.91%13.61M | 257.99%26.11M | 72.81%-18.87M | 76.90%-10.09M | 142.57%9.54M | -119.82%-1.8M |
-Change in payables and accrued expense | -25.98%-15.08M | 92.47%-1.76M | -113.87%-1.03M | 1,059.03%8.35M | 160.75%2.9M | 55.17%-11.97M | -238.95%-23.31M | -68.95%7.45M | -91.81%720K | 78.06%-4.78M |
-Change in other current assets | -35.82%-8.78M | 154.90%2.97M | 14.87%-1.21M | 392.27%2.91M | 303.39%7.74M | -31.62%-6.47M | -3.40%-5.42M | -125.38%-1.43M | 83.28%-996K | 163.44%1.92M |
-Change in other current liabilities | -30.50%221K | 133.93%339K | 13.58%-70K | 43.72%-466K | 132.54%557K | -80.39%318K | -315.30%-999K | 94.83%-81K | -132.14%-828K | -226.10%-1.71M |
Interest paid (cash flow from operating activities) | ---- | 630.46%1.05M | ---- | ---- | --931K | -106.38%-194K | ---197K | --195K | ---- | ---- |
Interest received (cash flow from operating activities) | --195K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Tax refund paid | -42.81%-7.51M | -8.57%-13.41M | 40.40%-2.09M | 25.88%-3.29M | 9.00%-2.77M | -285.42%-5.26M | -31.90%-12.35M | -50.24%-3.51M | -36.74%-4.44M | -20.11%-3.05M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -40.15%11.33M | 1,567.18%61.62M | -65.48%2.61M | 31.85%16.25M | 72.12%23.83M | 163.05%18.93M | 270.95%3.7M | 417.05%7.55M | 612.26%12.33M | 183.85%13.85M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -261.67%-12.7M | -239.14%-59.12M | -272.46%-23.59M | -345.62%-7.73M | -840.70%-24.29M | 48.22%-3.51M | -148.80%-17.43M | -4,966.40%-6.33M | 23.58%-1.73M | 21.69%-2.58M |
Net PPE purchase and sale | -354.94%-15.96M | -140.46%-41.73M | -282.33%-24.34M | -348.61%-7.75M | -146.84%-6.13M | 48.22%-3.51M | -89.47%-17.35M | -126.39%-6.37M | 23.03%-1.73M | 0.92%-2.48M |
Net intangibles purchas and sale | -400.00%-15K | 87.93%-14K | --0 | --0 | 88.89%-11K | 40.00%-3K | 61.97%-116K | 71.43%-6K | 95.35%-6K | -560.00%-99K |
Net business purchase and sale | ---- | ---16.41M | --1K | ---307K | ---- | ---- | --0 | --0 | --0 | ---- |
Dividends received (cash flow from investment activities) | ---- | --332K | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Net other investing changes | --3.28M | -3,417.95%-1.29M | --750K | --0 | ---- | ---- | -98.75%39K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -261.67%-12.7M | -239.14%-59.12M | -272.46%-23.59M | -345.62%-7.73M | -840.70%-24.29M | 48.22%-3.51M | -148.80%-17.43M | -4,966.40%-6.33M | 23.58%-1.73M | 21.69%-2.58M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 196.17%17.49M | -182.95%-62.04M | -134.54%-7.41M | -142.67%-21.08M | -213.62%-15.36M | -305.84%-18.19M | 185.46%74.79M | -39.83%21.46M | 1,773.34%49.4M | -356.22%-4.9M |
Net issuance payments of debt | 256.49%23.14M | -167.68%-27.96M | -102.79%-699K | -127.36%-1.68M | -519.21%-10.8M | -224.54%-14.79M | 1,686.21%41.32M | 6,025.92%25.06M | 754.81%6.13M | -149.97%-1.74M |
Net common stock issuance | ---2.25M | -141.67%-19.89M | -20,156.25%-3.21M | -132.44%-15.48M | ---1.2M | --0 | 25.75%47.74M | -99.96%16K | --47.73M | ---- |
Cash dividends paid | 8.73%-3.08M | 0.04%-13.4M | 5.79%-3.34M | 5.22%-3.34M | -5.96%-3.34M | -6.16%-3.38M | -4.92%-13.4M | 0.11%-3.54M | -16.73%-3.52M | -0.93%-3.16M |
Net other financing activities | -1,490.00%-318K | 8.67%-790K | -136.11%-170K | 38.10%-580K | ---20K | -113.89%-20K | 33.77%-865K | -109.03%-72K | -43.93%-937K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 196.17%17.49M | -182.95%-62.04M | -134.54%-7.41M | -142.67%-21.08M | -213.62%-15.36M | -305.84%-18.19M | 185.46%74.79M | -39.83%21.46M | 1,773.34%49.4M | -356.22%-4.9M |
Net cash flow | ||||||||||
Beginning cash position | -41.08%86.9M | 65.65%147.49M | -8.46%113.42M | 91.84%126.92M | 138.36%145.74M | 65.65%147.49M | 23.28%89.04M | 139.50%123.9M | 11.01%66.16M | 10.05%61.14M |
Current changes in cash | 681.91%16.12M | -197.51%-59.54M | -225.23%-28.4M | -120.93%-12.55M | -348.56%-15.82M | 90.10%-2.77M | 258.47%61.06M | -38.72%22.68M | 886.52%59.99M | 82.22%6.37M |
Effect of exchange rate changes | -229.77%-1.33M | 59.45%-1.06M | 104.93%1.87M | 58.00%-942K | -122.67%-3.01M | 1,243.42%1.02M | -1,083.64%-2.6M | 202.32%913K | -854.47%-2.24M | -349.08%-1.35M |
End cash Position | -30.23%101.69M | -41.08%86.9M | -41.08%86.9M | -8.46%113.42M | 91.84%126.92M | 138.36%145.74M | 65.65%147.49M | 65.65%147.49M | 139.50%123.9M | 11.01%66.16M |
Free cash from | -130.15%-4.65M | 244.30%19.88M | -1,946.47%-21.73M | -19.75%8.5M | 57.07%17.69M | 141.89%15.42M | -18.48%-13.77M | 185.72%1.18M | 321.57%10.59M | 377.90%11.26M |
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.