(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 | 110.18%1.22M | 50.59%44.65M | 52.28%15.16M | 2,895.22%30.1M | -39.61%11.41M | -5,850.99%-12.02M | 122.96%29.65M | 224.62%9.95M | -83.59%1.01M | 425.80%18.89M |
Net income from continuing operations | -15.23%2.09M | -20.60%14.5M | -49.44%4.33M | 71.45%3.71M | -15.55%3.99M | -12.14%2.47M | 820.98%18.26M | 470.80%8.56M | 280.87%2.17M | 1,137.17%4.73M |
Operating gains losses | 342.20%264K | 26.92%-931K | 77.95%-836K | -72.73%690K | -152.24%-676K | -142.58%-109K | -164.87%-1.27M | -858.40%-3.79M | 2,708.25%2.53M | -125.50%-268K |
Depreciation and amortization | 21.73%3.51M | 17.83%12.51M | 24.39%3.74M | 6.05%3.12M | 16.18%2.77M | 26.09%2.89M | 7.72%10.61M | 21.17%3.01M | 19.21%2.94M | -3.68%2.38M |
Deferred tax | ---- | -202.56%-118K | ---- | ---- | ---- | ---- | ---39K | ---- | ---- | ---- |
Other non cash items | 31.87%120K | 183.58%723K | 213.87%156K | -3.26%89K | 142.39%387K | -2.15%91K | -266.03%-865K | -145.07%-137K | 118.93%92K | -251.91%-913K |
Change In working capital | 64.44%-6.55M | 542.89%10.74M | 471.91%4.44M | 359.40%21.21M | -70.14%3.51M | -171.54%-18.42M | 52.71%-2.43M | 131.38%776K | -305.14%-8.18M | 202.76%11.76M |
-Change in receivables | 108.02%2.5M | 7.59%-21.81M | 37.80%-1.86M | 465.74%9.63M | 402.05%1.62M | -78.83%-31.2M | -17.00%-23.6M | 60.63%-2.98M | 69.51%-2.63M | 88.79%-536K |
-Change in inventory | -102.97%-4.45M | -14.49%-6.9M | 349.39%3.5M | -414.59%-6.31M | -2,354.55%-1.89M | 33.93%-2.19M | -2,867.00%-6.02M | -171.25%-1.4M | 30.40%-1.23M | 91.10%-77K |
-Change in prepaid assets | 111.71%1.21M | 3,132.43%1.2M | 386.53%9.42M | 103.59%91K | -686.86%-8.89M | 165.15%572K | -99.37%37K | -21.36%1.94M | -1,207.73%-2.54M | 193.12%1.52M |
-Change in payables and accrued expense | -49.95%-1.61M | -15.63%20.22M | -242.62%-9.08M | 12,074.88%24.79M | -45.41%5.58M | -114.14%-1.07M | 1,511.30%23.96M | 253.51%6.36M | -102.32%-207K | 335.31%10.22M |
-Change in other current liabilities | -405.68%-5.25M | 42.39%-2.12M | 218.48%1.35M | -160.90%-347K | -96.24%-2.09M | 22.60%-1.04M | -317.23%-3.68M | -3,458.82%-1.14M | 51.99%-133K | -82.19%-1.06M |
-Change in other working capital | -93.70%1.04M | 192.82%20.16M | 154.79%1.09M | -360.90%-6.64M | 438.14%9.19M | 91.77%16.51M | -21.17%6.88M | -141.69%-2M | -124.28%-1.44M | 125.79%1.71M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 110.18%1.22M | 50.59%44.65M | 52.28%15.16M | 2,895.22%30.1M | -39.61%11.41M | -5,850.99%-12.02M | 122.96%29.65M | 224.62%9.95M | -83.59%1.01M | 425.80%18.89M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 89.89%-2.69M | -17.05%-56.49M | -188.16%-2.87M | -201.93%-25.55M | 92.42%-1.41M | -31.69%-26.66M | -2,216.71%-48.26M | -13.81%-997K | -1,037.50%-8.46M | -3,574.46%-18.56M |
Net PPE purchase and sale | -24.00%-3.12M | -148.34%-8.38M | -184.74%-2.87M | -70.27%-1.59M | -83.31%-1.41M | -277.89%-2.51M | -29.05%-3.38M | -15.18%-1.01M | -25.84%-935K | 26.18%-767K |
Net business purchase and sale | 101.75%422K | -7.13%-48.1M | --0 | -218.28%-23.96M | --0 | -23.28%-24.14M | ---44.9M | --0 | ---7.53M | ---17.79M |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | -96.44%19K | --12K | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 89.89%-2.69M | -17.05%-56.49M | -188.16%-2.87M | -201.93%-25.55M | 92.42%-1.41M | -31.69%-26.66M | -2,216.71%-48.26M | -13.81%-997K | -1,037.50%-8.46M | -3,574.46%-18.56M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -119.00%-6.53M | -44.61%21.14M | -6,000.00%-4.03M | -137.35%-4.33M | -171.53%-4.86M | 73.01%34.36M | 345.41%38.18M | 98.23%-66K | 314.10%11.59M | 399.65%6.8M |
Net issuance payments of debt | -105.87%-1.98M | -45.51%25.11M | -2,416.95%-2.73M | -113.95%-1.96M | -135.51%-3.95M | 62.16%33.75M | 609.68%46.08M | 107.19%118K | 888.75%14.02M | 614.85%11.13M |
Net common stock issuance | ---3M | --0 | --0 | --0 | --0 | --0 | -40.01%-7.02M | 63.59%-462K | 40.35%-2.23M | ---- |
Proceeds from stock option exercised by employees | -57.70%258K | 113.86%1.44M | --0 | 184.69%279K | 9,200.00%546K | 692.21%610K | 191.74%671K | 5,677.78%502K | -11.71%98K | ---6K |
Net other financing activities | ---1.8M | -247.20%-5.4M | -476.79%-1.29M | -780.73%-2.65M | ---- | ---- | 10.17%-1.56M | 72.03%-224K | ---301K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -119.00%-6.53M | -44.61%21.14M | -6,000.00%-4.03M | -137.35%-4.33M | -171.53%-4.86M | 73.01%34.36M | 345.41%38.18M | 98.23%-66K | 314.10%11.59M | 399.65%6.8M |
Net cash flow | ||||||||||
Beginning cash position | 19.03%55.45M | 45.60%46.59M | 33.47%48.34M | 36.95%48.55M | 39.29%42.2M | 45.60%46.59M | -15.38%32M | 5.07%36.21M | 2.70%35.45M | -29.94%30.3M |
Current changes in cash | -85.27%-8M | -52.45%9.31M | -7.12%8.26M | -94.62%222K | -27.90%5.14M | -639.21%-4.32M | 550.77%19.57M | 680.67%8.89M | 12,612.12%4.13M | 183.21%7.13M |
Effect of exchange rate changes | -559.38%-422K | 91.12%-442K | -177.31%-1.15M | 87.00%-438K | 160.86%1.21M | 94.24%-64K | -237.49%-4.98M | 257.55%1.48M | -15,938.10%-3.37M | -1,153.16%-1.98M |
End cash Position | 11.43%47.03M | 19.03%55.45M | 19.03%55.45M | 33.47%48.34M | 36.95%48.55M | 39.29%42.2M | 45.60%46.59M | 45.60%46.59M | 5.07%36.21M | 2.70%35.45M |
Free cash flow | 86.98%-1.89M | 38.02%36.26M | 37.33%12.28M | 40,628.57%28.51M | -44.81%10M | -1,576.36%-14.53M | 145.96%26.27M | 308.40%8.94M | -98.70%70K | 387.53%18.13M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | -- | -- | -- |
No Data