(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 | 9.54%-461.5K | 25.97%-2.84M | 17.25%-667.64K | 66.89%-510.18K | 39.53%-3.84M | -8,681.97%-806.79K | -28,525.04%-675.55K | -818.9K | -1.54M | -17,242.54%-6.35M |
Net income from continuing operations | 9.55%-1.1M | 45.37%-4.8M | -94.78%-1.32M | 62.56%-1.22M | 31.98%-8.78M | -2,301.73%-678.8K | -8,129.61%-2.36M | ---2.5M | ---3.25M | -9,032.06%-12.91M |
Operating gains losses | ---- | ---- | ---- | ---- | -103.08%-133.53K | ---143.76K | --9.07K | ---- | ---- | --4.34M |
Depreciation and amortization | --0 | -97.82%12.3K | -99.38%607 | -96.44%5.45K | 54.67%563.08K | --97.16K | --153.81K | --159.09K | --153.03K | --364.05K |
Asset impairment expenditure | ---- | --0 | ---- | ---- | --1.71M | ---- | ---- | ---- | ---- | --0 |
Remuneration paid in stock | -44.30%118.28K | 85.97%912.4K | 136.40%229.97K | -68.34%212.35K | -63.08%490.63K | ---631.81K | --235.19K | --216.45K | --670.81K | --1.33M |
Deferred tax | ---- | --0 | --484.31K | ---- | ---183.91K | ---- | ---- | ---- | --0 | --0 |
Other non cashItems | 18.05%127.74K | 4.74%835.46K | 111.81%195.52K | 35.47%108.21K | 564.74%797.69K | ---1.66M | --1.42M | --958.2K | --79.88K | --120K |
Change In working capital | 3.29%392.87K | -88.62%192.96K | -137.58%-255.87K | -52.70%380.37K | 315.59%1.7M | 1,707.80%680.89K | -607.32%-133.28K | --344.4K | --804.24K | 289.64%408.15K |
-Change in receivables | -93.71%2.86K | 5.23%55.57K | 357.68%45.69K | -52.36%45.51K | 183.29%52.81K | ---17.73K | ---22.16K | ---2.83K | --95.53K | ---63.4K |
-Change in prepaid assets | 129.12%32.25K | -71.52%46.57K | 297.03%87.11K | -1,854.97%-110.72K | 206.56%163.54K | -665.59%-44.21K | 574.72%59.52K | --141.93K | --6.31K | ---153.48K |
-Change in payables and accrued expense | -19.71%357.76K | -93.86%90.82K | -152.32%-388.67K | -36.56%445.58K | 136.77%1.48M | 2,388.81%742.83K | -1,077.89%-170.64K | --205.3K | --702.4K | 552.78%625.04K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 9.54%-461.5K | 25.97%-2.84M | 17.25%-667.64K | 66.89%-510.18K | 39.53%-3.84M | -3,875.52%-806.79K | -28,525.04%-675.55K | ---818.9K | ---1.54M | -17,242.54%-6.35M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | 101.37%17.26K | 296.23K | 22.13K | -77.59K | -223.5K | -1.26M | ||
Net PPE purchase and sale | ---- | --0 | --0 | ---- | 113.65%17.26K | --600 | --22.13K | --14.44K | ---19.91K | ---126.42K |
Net intangibles purchas and sale | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---92.04K | ---203.6K | ---947.59K |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --10.17K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---200.15K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---- | --0 | --0 | ---- | 101.37%17.26K | --296.23K | --22.13K | ---77.59K | ---223.5K | ---1.26M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -4.02%391K | -11.89%2.77M | 32.35%663.03K | -62.30%407.38K | -62.16%3.14M | 2,444.36%500.97K | 26,061.02%617.4K | 943.93K | 1.08M | 22,567.39%8.3M |
Net issuance payments of debt | 1,355.26%391K | -83.97%386.85K | 2,815.52%135.78K | -103.71%-31.15K | 8,919.32%2.41M | ---5K | --623K | --955.93K | --840K | ---27.37K |
Net common stock issuance | --0 | 390.74%2.5M | --553.2K | 83.35%440.95K | -93.71%509.41K | ---- | ---- | --0 | --240.5K | --8.1M |
Proceeds from stock option exercised by employees | ---- | -98.23%4.25K | --3.45K | ---- | -62.14%240.5K | --0 | ---- | ---- | ---- | --635.3K |
Net other financing activities | ---- | -479.59%-121.99K | -752.86%-29.4K | ---2.42K | 94.76%-21.05K | 83.87%-3.45K | -337.29%-5.6K | ---- | ---- | -1,195.52%-401.35K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -4.02%391K | -11.89%2.77M | 32.35%663.03K | -62.30%407.38K | -62.16%3.14M | 2,444.36%500.97K | 26,061.02%617.4K | --943.93K | --1.08M | 22,567.39%8.3M |
Net cash flow | ||||||||||
Beginning cash position | -50.26%74.83K | -81.93%150.44K | -50.36%79.44K | -81.93%150.44K | 470.91%832.67K | --160.03K | --196.06K | --148.61K | --832.67K | --145.85K |
Current changes in cash | 31.42%-70.5K | 88.92%-75.61K | 51.91%-4.61K | 84.97%-102.8K | -199.33%-682.23K | ---9.59K | ---36.03K | --47.44K | ---684.05K | --686.82K |
End cash Position | -90.90%4.34K | -50.26%74.83K | -50.26%74.83K | -67.94%47.64K | -81.93%150.44K | --150.44K | --160.03K | --196.06K | --148.61K | --832.67K |
Free cash from | 9.54%-461.5K | 26.40%-2.84M | -30.61%-667.64K | 71.09%-510.18K | 47.97%-3.86M | -2,492.06%-511.16K | -28,525.04%-675.55K | ---913.57K | ---1.76M | -20,174.11%-7.43M |
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 |
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.