(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 | 77.44%-851K | -27.34%17.25M | -12.17%11.77M | -121.01%-2.13M | 121.10%11.38M | 23.67%-3.77M | 131.17%23.74M | 465.37%13.41M | 95.33%10.13M | 268.01%5.15M |
Net income from continuing operations | 72.42%2.51M | 166.96%15.4M | 128.04%2.28M | 121.79%1.52M | 576.20%10.14M | 125.26%1.45M | -839.52%-23M | -931.22%-8.15M | -779.80%-6.97M | -198.66%-2.13M |
Operating gains losses | -1,253.66%-473K | -79.63%1.36M | -92.88%627K | 85.71%-371K | 11,722.22%1.06M | -91.24%41K | 7,286.02%6.68M | 1,086.39%8.8M | -19,876.92%-2.6M | 114.29%9K |
Depreciation and amortization | -2.79%4.01M | -9.03%16.37M | -0.12%4.12M | -0.22%4.04M | -16.85%4.08M | -15.96%4.12M | 40.69%17.99M | -6.97%4.13M | 32.85%4.05M | 86.72%4.91M |
Asset impairment expenditure | ---- | -94.61%672K | --64K | --0 | ---- | ---- | --12.48M | --0 | --7.09M | --0 |
Remuneration paid in stock | ---- | -3,900.00%-114K | ---- | ---- | ---- | ---- | 0.00%3K | ---- | ---- | ---- |
Unrealized gains and losses of investment securities | -134.65%-2.31M | -68.89%-1.69M | 65.94%-798K | 38.41%-356K | -78.25%444K | -700.00%-984K | -202.14%-1M | -449.70%-2.34M | -281.76%-578K | -40.43%2.04M |
Remuneration paid in stock | 155.92%2.55M | 46.22%2.77M | -60.68%854K | 12.41%661K | 125.05%257K | 526.42%996K | 403.85%1.89M | 279.06%2.17M | 272.43%588K | 73.08%-1.03M |
Deferred tax | 613.25%592K | -57.80%-3.4M | -301.79%-1.35M | -180.24%-597K | -710.00%-1.54M | 103.50%83K | -4,408.00%-2.15M | -153.79%-335K | 1,119.67%744K | 74.08%-190K |
Other non cashItems | 64.63%270K | 14.05%690K | 14.46%190K | 18.57%166K | 1.80%170K | 24.24%164K | 80.06%605K | 40.68%166K | 26.13%140K | 227.45%167K |
Change In working capital | 17.14%-8M | -244.49%-14.8M | -34.24%5.89M | -193.92%-7.19M | -381.36%-3.85M | -24.63%-9.65M | 263.03%10.24M | 377.08%8.96M | 174.22%7.66M | 120.36%1.37M |
-Change in receivables | -234.49%-1.74M | -21.15%3.89M | 8.99%6.13M | -573.52%-4.63M | 131.35%1.1M | -28.87%1.3M | 251.00%4.93M | 306.47%5.62M | -71.77%978K | 20.09%-3.49M |
-Change in inventory | -4.98%-8.37M | -873.88%-18.84M | -2,878.31%-2.31M | -154.60%-2.54M | -234.16%-6.02M | -17.47%-7.98M | 134.82%2.44M | 103.31%83K | 382.40%4.65M | 319.35%4.49M |
-Change in payables and accrued expense | 102.18%123K | -913.19%-12.02M | -112.79%-299K | 1,630.77%3.38M | -679.89%-9.46M | -148.68%-5.65M | -83.38%1.48M | -61.19%2.34M | -114.86%-221K | 1,009.52%1.63M |
-Change in other current assets | 92.14%-11K | 1,935.60%7.84M | 1,588.60%1.7M | -2,154.40%-2.82M | 2,797.77%9.1M | 72.11%-140K | 95.53%-427K | 98.68%-114K | 75.49%-125K | 169.93%314K |
-Change in other working capital | -28.66%2.01M | 137.16%4.34M | -34.63%674K | -124.69%-586K | 191.35%1.44M | 140,900.00%2.82M | -60.58%1.83M | --1.03M | --2.37M | ---1.57M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 77.44%-851K | -27.34%17.25M | -12.17%11.77M | -121.01%-2.13M | 121.10%11.38M | 23.67%-3.77M | 131.17%23.74M | 465.37%13.41M | 95.33%10.13M | 268.01%5.15M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -440.38%-9.98M | 34.92%-12.36M | 8.97%-8.1M | 17.34%-2.69M | -62.27%-4.5M | 172.13%2.93M | 61.96%-18.99M | 79.13%-8.9M | -40.96%-3.26M | -119.19%-2.78M |
Net PPE purchase and sale | -163.49%-8.96M | -5.76%-16.97M | -103.09%-6.7M | 58.07%-2.54M | -58.67%-4.33M | 14.08%-3.4M | -5,728.77%-16.04M | -162.11%-3.3M | -183.97%-6.06M | -127.80%-2.73M |
Net intangibles purchas and sale | 86.29%-24K | 9.16%-902K | 51.28%-401K | -920.00%-153K | -276.09%-173K | -60.55%-175K | -83.55%-993K | -229.20%-823K | 91.57%-15K | 32.35%-46K |
Net business purchase and sale | ---1M | 62.29%-1M | ---- | ---- | ---- | --0 | 92.48%-2.65M | ---- | ---- | ---- |
Net investment purchase and sale | --0 | --6.51M | --0 | --0 | --0 | --6.51M | --0 | --0 | --0 | --0 |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | 107.70%693K | ---2.12M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -440.38%-9.98M | 34.92%-12.36M | 8.97%-8.1M | 17.34%-2.69M | -62.27%-4.5M | 172.13%2.93M | 61.96%-18.99M | 79.13%-8.9M | -40.96%-3.26M | -119.19%-2.78M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,830.17%10.21M | -639.73%-13M | 144.58%1.03M | -60.58%-5.25M | -193.66%-8.2M | 22.98%-590K | -93.35%2.41M | -105.38%-2.31M | -1,628.57%-3.27M | 10,770.73%8.75M |
Net issuance payments of debt | 1,416.21%10.15M | -867.52%-15.36M | 78.86%-694K | -77.34%-5.7M | -188.52%-8.2M | -1.31%-771K | -94.54%2M | -107.65%-3.28M | -715.48%-3.21M | 2,358.05%9.26M |
Net common stock issuance | -11.60%160K | --633K | --0 | --452K | --0 | --181K | --0 | --0 | --0 | --0 |
Net other financing activities | ---100K | 322.30%1.72M | ---- | ---- | ---- | ---- | 269.29%408K | 8,225.00%975K | 52.21%-54K | ---508K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,830.17%10.21M | -639.73%-13M | 144.58%1.03M | -60.58%-5.25M | -193.66%-8.2M | 22.98%-590K | -93.35%2.41M | -105.38%-2.31M | -1,628.57%-3.27M | 10,770.73%8.75M |
Net cash flow | ||||||||||
Beginning cash position | -18.70%34.71M | 18.78%42.69M | -25.63%29.88M | 10.02%40.09M | 59.56%41.42M | 18.78%42.69M | -10.04%35.94M | 21.16%40.17M | 18.06%36.44M | -26.63%25.96M |
Current changes in cash | 56.43%-623K | -213.37%-8.11M | 113.71%4.71M | -379.23%-10.07M | -111.87%-1.32M | 85.37%-1.43M | 308.02%7.16M | -17.77%2.2M | 34.25%3.61M | 352.12%11.12M |
Effect of exchange rate changes | -195.06%-154K | 131.60%128K | -60.57%125K | -210.85%-143K | 97.52%-16K | 178.64%162K | 28.95%-405K | 196.26%317K | 132.66%129K | -481.08%-645K |
End cash Position | -18.09%33.93M | -18.70%34.71M | -18.70%34.71M | -25.63%29.88M | 10.02%40.09M | 59.56%41.42M | 18.78%42.69M | 18.78%42.69M | 21.16%40.17M | 18.06%36.44M |
Free cash from | -28.41%-9.83M | -114.84%-992K | -50.20%4.62M | -219.32%-4.82M | 189.66%6.87M | 15.00%-7.66M | 53.91%6.69M | 412.20%9.28M | 40.59%4.04M | 154.08%2.37M |
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.