(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 | -608.09%-397.61K | -295.00%-1.4M | -1,057.12%-1.04M | -120.60%-76.93K | -3,731.36%-235.97K | -124.20%-56.15K | 463.44%720.09K | 173.35%108.15K | 131.29%373.38K | -99.36%6.5K |
Net income from continuing operations | -92.75%-754.19K | -208.46%-1.94M | -125.80%-469.48K | -55.05%-394.85K | -299.12%-683.11K | -223.63%-391.28K | 337.98%1.79M | 658.34%1.82M | 38.25%-254.66K | 132.92%343.07K |
Operating gains losses | -697.64%-31.84K | -33.39%30.87K | -66.23%21.61K | 144.26%6.84K | 84.52%-2.9K | -67.79%5.33K | 176.64%46.35K | 594.63%63.98K | -188.07%-15.45K | -260.28%-18.72K |
Depreciation and amortization | -28.05%75.74K | -9.32%380.12K | -2.57%101.91K | -11.95%70.54K | -10.56%102.41K | -12.25%105.27K | -30.78%419.17K | -40.91%104.59K | -28.78%80.11K | -20.51%114.5K |
Asset impairment expenditure | ---- | --0 | ---- | ---- | ---- | ---- | ---1.92M | ---- | ---- | ---- |
Remuneration paid in stock | 55.85%66.47K | 26.99%-291.36K | -89.88%-250.85K | -15.77%-59.66K | 88.10%-23.5K | 338.33%42.65K | -83.87%-399.06K | -376.92%-132.11K | -451.98%-51.53K | 20.60%-197.53K |
Other non cashItems | 0.12%127.29K | 9.38%533K | -6.66%123.87K | 12.45%146.02K | 16.58%135.97K | 17.61%127.14K | 103.82%487.29K | -1.81%132.71K | 477.24%129.85K | 152.58%116.63K |
Change In working capital | 117.28%118.93K | -140.05%-118.08K | -1,708.13%-562.17K | -68.21%154.18K | 166.91%235.17K | -56.64%54.74K | 422.52%294.81K | 118.34%34.96K | 151.17%485.06K | -138.72%-351.45K |
-Change in receivables | 25.53%-102.04K | -38.24%360.18K | -95.17%37.88K | -121.94%-167.61K | 128.30%626.94K | -110.96%-137.03K | 147.08%583.16K | 263.80%784.9K | 4,167.76%764.1K | -215.82%-2.22M |
-Change in inventory | -14.92%-25.47K | 111.47%4.16K | 111.41%3.48K | -1,027.61%-131.69K | -32.00%154.54K | 91.03%-22.16K | -108.27%-36.25K | -115.06%-30.51K | -91.37%14.2K | 462.73%227.25K |
-Change in prepaid assets | -73.84%5.07K | -135.81%-11.04K | -48.77%6.37K | -149.51%-8.85K | 34.92%-27.94K | -55.42%19.37K | -55.20%30.84K | 209.15%12.43K | 197.75%17.88K | -251.72%-42.93K |
-Change in payables and accrued expense | 24.07%241.38K | -66.60%-471.38K | 16.67%-609.9K | 248.60%462.33K | -130.86%-518.37K | 121.15%194.56K | -144.22%-282.95K | -993.13%-731.87K | 72.02%-311.12K | 2.21%1.68M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -608.09%-397.61K | -295.00%-1.4M | -1,057.12%-1.04M | -120.60%-76.93K | -3,731.36%-235.97K | -124.20%-56.15K | 463.44%720.09K | 173.35%108.15K | 131.29%373.38K | -99.36%6.5K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -330.07%-90.85K | 81.80%-120.54K | 22.72%-61.03K | 83.44%-27.57K | 94.08%-10.81K | 90.98%-21.12K | 72.68%-662.14K | -78.98K | 73.60%-166.46K | 89.82%-182.54K |
Net PPE purchase and sale | -330.07%-90.85K | 81.80%-120.54K | 22.72%-61.03K | 83.44%-27.57K | 94.08%-10.81K | 90.98%-21.12K | 72.68%-662.14K | ---78.98K | 73.60%-166.46K | 89.82%-182.54K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -330.07%-90.85K | 81.80%-120.54K | 22.72%-61.03K | 83.44%-27.57K | 94.08%-10.81K | 90.98%-21.12K | 72.68%-662.14K | ---78.98K | 73.60%-166.46K | 89.82%-182.54K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 2.22M | 2.22M | 0 | 0 | ||||||
Net common stock issuance | ---- | --2.22M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --0 | --2.22M | --2.22M | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | 123.72%1.18M | 13.89%527.61K | -80.13%92.01K | -17.38%201.53K | -3.47%444.94K | 13.89%527.61K | -54.58%463.27K | -34.72%462.98K | -14.51%243.93K | -55.99%460.96K |
Current changes in cash | -532.09%-488.46K | 1,098.16%694.36K | 3,749.54%1.12M | -150.51%-104.51K | -40.18%-246.77K | -3,579.81%-77.28K | 109.32%57.95K | 119.79%29.17K | 17.35%206.92K | 77.58%-176.04K |
Effect of exchange rate changes | 304.79%11.04K | -750.90%-41.57K | -197.35%-34.52K | -141.32%-5.01K | 108.18%3.35K | -2,384.33%-5.39K | -90.17%6.39K | 135.99%35.47K | -95.10%12.13K | -277.51%-40.99K |
End cash Position | 57.99%702.98K | 123.72%1.18M | 123.72%1.18M | -80.13%92.01K | -17.38%201.53K | -3.47%444.94K | 13.89%527.61K | 13.89%527.61K | -34.72%462.98K | -14.51%243.93K |
Free cash from | -532.09%-488.46K | -2,730.96%-1.52M | -3,857.76%-1.1M | -150.51%-104.51K | -40.18%-246.77K | -3,579.81%-77.28K | 102.21%57.95K | 119.79%29.17K | 111.35%206.92K | 77.58%-176.04K |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
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.