(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 | 141.36%852K | 432.05%3.3M | -28.07%938K | 966.91%1.18M | 1,537.25%835K | 159.03%353K | 122.43%621K | 134.26%1.3M | -154.40%-136K | -95.60%51K |
Net income from continuing operations | 190.00%522K | 49.18%-1.82M | -303.36%-1.56M | 123.95%245K | 52.39%-687K | 124.52%180K | 39.76%-3.59M | 91.85%-387K | -157.68%-1.02M | -130.14%-1.44M |
Operating gains losses | -1,972.73%-228K | 143.49%247K | 632.00%183K | 77.08%-102K | 942.86%177K | 91.34%-11K | -336.92%-568K | 238.89%25K | -286.96%-445K | -600.00%-21K |
Depreciation and amortization | 7.62%593K | -29.34%2.23M | -8.06%582K | -17.63%556K | -41.38%544K | -40.37%551K | 24.70%3.16M | 1.77%633K | 63.44%675K | 30.34%928K |
Remuneration paid in stock | -59.15%29K | 1.70%479K | -63.00%37K | -51.32%37K | 127.21%334K | -52.03%71K | -66.95%471K | -88.91%100K | -61.22%76K | -16.95%147K |
Deferred tax | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Other non cashItems | -8.92%347K | 44.10%1.77M | 64.31%603K | 20.99%392K | 44.16%395K | 44.32%381K | -79.98%1.23M | -92.68%367K | 252.11%324K | -42.44%274K |
Change In working capital | 49.82%-411K | 572.62%397K | 93.29%1.09M | -80.16%51K | -56.63%72K | 23.67%-819K | 97.10%-84K | 123.53%566K | 32.47%257K | -67.70%166K |
-Change in receivables | 104.27%24K | 68.69%-181K | 647.73%329K | 1.59%-247K | 14.56%299K | ---562K | ---578K | --44K | ---251K | --261K |
-Change in prepaid assets | -73.68%50K | -35.05%278K | 40.86%-55K | 145.10%125K | 141.94%26K | --190K | --428K | ---93K | --51K | ---62K |
-Change in payables and accrued expense | -8.50%-485K | 207.14%301K | 26.89%821K | -62.14%173K | -666.67%-253K | ---447K | --98K | --647K | --457K | ---33K |
-Change in other working capital | ---- | 96.88%-1K | ---- | ---- | ---- | ---- | ---32K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 141.36%852K | 432.05%3.3M | -28.07%938K | 966.91%1.18M | 1,537.25%835K | 159.03%353K | 122.43%621K | 134.26%1.3M | 1.45%-136K | -95.60%51K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -134.38%-150K | 59.69%-1.06M | 53.89%-314K | 72.82%-356K | 25.17%-321K | 67.51%-64K | -470.15%-2.62M | -247.45%-681K | -4,125.81%-1.31M | -709.43%-429K |
Net PPE purchase and sale | -66.67%-150K | 57.11%-1.08M | 53.47%-315K | 71.88%-356K | 20.94%-321K | 48.28%-90K | -761.09%-2.52M | -441.60%-677K | -126,700.00%-1.27M | -1,168.75%-406K |
Net intangibles purchas and sale | --0 | 94.44%-7K | --0 | --0 | --0 | 69.57%-7K | 24.10%-126K | 49.30%-36K | -37.50%-44K | -9.52%-23K |
Net other investing changes | ---- | 6.25%34K | --1K | ---- | ---- | --33K | --32K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -134.38%-150K | 59.69%-1.06M | 53.89%-314K | 72.82%-356K | 25.17%-321K | 67.51%-64K | -470.15%-2.62M | -247.45%-681K | -4,125.81%-1.31M | -709.43%-429K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -780.53%-995K | -385.80%-2.38M | -11.84%-576K | -183.56%-930K | -211.00%-757K | 74.83%-113K | -81.54%831K | -109.49%-515K | 280.98%1.11M | 233.20%682K |
Net issuance payments of debt | -444.30%-785K | -225.42%-2.37M | -757.14%-1.62M | -141.37%-575K | -143.63%-401K | 198.28%228K | 159.61%1.89M | 93.03%-189K | 434.94%1.39M | 416.90%919K |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Interest paid (cash flow from financing activities) | 38.42%-210K | -31.98%-1.4M | -5.52%-344K | -28.16%-355K | -50.21%-356K | -57.14%-341K | 8.25%-1.06M | 36.94%-326K | -38.50%-277K | -6.76%-237K |
Net other financing activities | ---- | --1.39M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -780.53%-995K | -385.80%-2.38M | -11.84%-576K | -183.56%-930K | -211.00%-757K | 74.83%-113K | -81.54%831K | -109.49%-515K | 280.98%1.11M | 233.20%682K |
Net cash flow | ||||||||||
Beginning cash position | -17.13%600K | -61.30%724K | -10.88%549K | -29.91%656K | 44.39%901K | -61.30%724K | 213.40%1.87M | 32.76%616K | -19.93%936K | -4.00%624K |
Current changes in cash | -266.48%-293K | 89.18%-126K | -55.56%48K | 67.87%-107K | -179.93%-243K | 114.15%176K | -191.52%-1.17M | -92.42%108K | 46.81%-333K | -48.91%304K |
Effect of exchange rate changes | --0 | -88.89%2K | --3K | --0 | -125.00%-2K | 133.33%1K | 1,700.00%18K | --0 | 116.46%13K | 110.53%8K |
End cash Position | -65.93%307K | -17.13%600K | -17.13%600K | -10.88%549K | -29.91%656K | 44.39%901K | -61.30%724K | -61.30%724K | 32.76%616K | -19.93%936K |
Free cash from | 207.89%702K | 199.27%2.19M | 20.74%623K | 156.92%823K | 235.98%514K | 125.47%228K | 33.86%-2.2M | 112.71%516K | -750.59%-1.45M | -135.59%-378K |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
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.