(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -0.62%-1.82M | -29.45%-8.58M | -141.35%-1.86M | 10.11%-1.81M | 37.27%-6.63M | -769.72K | -11.96%-3.14M | 57.15%-712.72K | -27.82%-2.01M | -1,437.40%-10.57M |
Net income from continuing operations | 30.01%-2.36M | -24.57%-12.32M | -86.95%-2.85M | -3.58%-3.37M | 22.08%-9.89M | ---1.52M | 48.48%-2.77M | -110.35%-2.35M | -138.18%-3.25M | -502.27%-12.7M |
Operating gains losses | -274.35%-612.75K | -70.17%137.02K | 181.90%146.5K | 49.26%351.45K | 29.04%459.4K | ---178.87K | --519.74K | -8,065.40%-116.93K | -70.98%235.47K | 122.89%356.02K |
Depreciation and amortization | -21.10%87.62K | -23.83%346.14K | -93.91%10.02K | 15.48%111.04K | 52.25%454.43K | --164.56K | 40.00%93.42K | 230.29%100.29K | 298.93%96.16K | 4.34%298.48K |
Asset impairment expenditure | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
Remuneration paid in stock | ---- | ---12.3K | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- |
Remuneration paid in stock | --0 | --0 | 98.35%-6.26K | -99.42%6.26K | -82.68%1.17M | ---379.34K | -87.59%433.4K | 66.78%48.74K | --1.07M | 27,029.11%6.78M |
Deferred tax | ---- | --0 | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -200.00%-1.41M |
Other non cashItems | 169.67%430.22K | 431.20%3.22M | 5,391.75%2.61M | 992.34%159.54K | 39.95%606.4K | --47.6K | 207.63%136.96K | 178.65%407.23K | 107.19%14.61K | 407.11%433.3K |
Change In working capital | -31.99%633.16K | -88.25%46.78K | -247.52%-1.33M | 622.54%930.96K | 109.18%398.05K | --904.77K | -48.49%-1.53M | 258.72%1.2M | 78.80%-178.16K | -296.02%-4.34M |
-Change in receivables | -721.10%-607.25K | 93.21%-319.8K | 93.58%-103.75K | 105.20%97.77K | -414.33%-4.71M | ---1.62M | -288.74%-1.21M | 97.45%-2.72K | -1,137.32%-1.88M | -340.38%-916.16K |
-Change in inventory | 91.50%-11.9K | -118.02%-226.77K | -120.89%-299.26K | -113.27%-139.96K | 125.87%1.26M | --1.43M | 132.54%115.12K | -224.83%-1.34M | 2,065.11%1.05M | -572.46%-4.86M |
-Change in prepaid assets | 35.67%-269.13K | -206.76%-577.72K | -56.79%81.72K | -187.24%-418.33K | -332.40%-188.33K | --189.1K | 38.36%-283.68K | 141.15%51.88K | -277.32%-145.64K | -76.24%81.04K |
-Change in payables and accrued expense | -24.56%965.42K | -79.79%917.54K | -185.32%-944.02K | 192.24%1.28M | 150.72%4.54M | --1.11M | 823.79%655.88K | 1,540.59%2.34M | 170.78%437.89K | 231.05%1.81M |
-Change in other working capital | 397.29%556.01K | 150.82%253.52K | 66.39%-69.43K | -68.36%111.81K | -11.66%-498.85K | ---206.57K | -520.60%-798.36K | 161.12%152.73K | 276.10%353.35K | -415.10%-446.76K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -0.62%-1.82M | -26.24%-8.58M | -97.94%-1.86M | 10.11%-1.81M | 35.68%-6.8M | ---938.51K | -11.96%-3.14M | 57.15%-712.72K | -27.82%-2.01M | -2,233.29%-10.57M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 34.49%-76.52K | 35.06%-693.95K | 60.83%-211.24K | 51.92%-116.81K | -128.00%-1.07M | -539.32K | 79.81%-135.24K | -198.10%-151.08K | -4,060.96%-242.92K | 61.16%-468.67K |
Net PPE purchase and sale | 24.93%-11.91K | 14.26%-207.74K | 69.72%-56.43K | 66.51%-15.87K | -589.07%-242.31K | ---186.34K | 99.60%-1.93K | 51.23%-6.64K | ---47.39K | -8.94%-35.16K |
Net intangibles purchas and sale | 35.99%-64.61K | 41.16%-486.2K | 56.14%-154.81K | 48.38%-100.94K | -90.60%-826.26K | ---352.98K | 20.74%-133.31K | -305.63%-144.45K | -3,249.23%-195.53K | 63.08%-433.51K |
Net other investing changes | ---- | ---- | ---- | --1 | ---- | ---- | ---2 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 34.49%-76.52K | 35.06%-693.95K | 60.83%-211.24K | 51.92%-116.81K | -128.00%-1.07M | ---539.32K | 79.81%-135.24K | -198.09%-151.08K | -4,060.96%-242.92K | 61.16%-468.67K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 9.51%1.94M | 5,022.73%9.08M | 131.97%1.89M | -9.46%1.77M | -101.57%-184.36K | -5.92M | -70.10%3.1M | -68.25%678.68K | 23.03%1.95M | 4,325.23%11.71M |
Net issuance payments of debt | -57.91%649.69K | 2,254.13%12.64M | 206.53%6.3M | -20.98%1.54M | -371.89%-586.86K | ---5.92M | 510.30%2.92M | -54.62%453.68K | 2,294.60%1.95M | -147.01%-124.36K |
Net common stock issuance | 472.04%1.29M | --0 | -84,520,000.00%-845.2K | --225K | -96.50%402.5K | ---1 | -98.41%177.5K | ---- | ---- | --11.5M |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --496.97K |
Net other financing activities | ---1 | -147.52%-3.57M | ---- | ---- | 4,719.81%7.5M | ---- | ---- | ---- | ---- | ---162.44K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 9.51%1.94M | 23.98%9.08M | 19.10%1.89M | -9.46%1.77M | -37.47%7.32M | --1.59M | -70.10%3.1M | -68.25%678.68K | 23.03%1.95M | 4,325.23%11.71M |
Net cash flow | ||||||||||
Beginning cash position | -5.73%172.88K | -74.92%183.4K | 117.30%159.25K | -74.92%183.4K | 1,037.97%731.19K | --73.28K | -50.39%246.94K | 484.37%432.07K | 1,037.97%731.19K | -87.42%64.25K |
Current changes in cash | 127.72%42.84K | 46.74%-201.87K | -163.72%-177.72K | 48.33%-154.55K | -156.83%-379.01K | --278.9K | -102.52%-173.66K | -143.68%-185.12K | -3,189.18%-299.13K | 249.34%666.94K |
Effect of exchange rate changes | ---- | 213.37%191.36K | ---- | ---- | ---168.79K | ---- | ---- | ---- | ---- | ---- |
End cash Position | 647.72%215.72K | -5.73%172.88K | -5.73%172.88K | -93.32%28.85K | -74.92%183.4K | --183.4K | -99.01%73.28K | -50.39%246.94K | 484.37%432.07K | 1,037.97%731.19K |
Free cash from | 1.51%-1.89M | -18.03%-9.29M | -40.82%-2.08M | 14.62%-1.92M | 29.14%-7.87M | ---1.47M | 5.02%-3.28M | 49.56%-863.8K | -42.74%-2.25M | -1,461.36%-11.1M |
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 with Explanatory Notes | -- | -- | -- | -- | 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.