(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 | 64.98%-1.22M | -8.29%-10.72M | 26.66%-1.66M | -45.59%-3.24M | 21.54%-2.34M | -43.00%-3.5M | -13.78%-9.9M | -13.52%-2.26M | 6.24%-2.22M | -19.18%-2.98M |
Net income from continuing operations | -265.55%-4.16M | -38.84%-15.66M | -161.89%-6.56M | -8.17%-3.39M | -54.92%-4.58M | 57.66%-1.14M | -28.41%-11.28M | 1.92%-2.5M | -51.67%-3.14M | -17.22%-2.96M |
Operating gains losses | 291.24%1.31M | 248.67%1.74M | 238.27%1.57M | 792.31%180K | 5,269.23%672K | -11,516.67%-685K | -4,222.22%-1.17M | -3,810.34%-1.13M | 58.73%-26K | -127.08%-13K |
Depreciation and amortization | 5.08%62K | -19.85%218K | -16.92%54K | -11.11%56K | -30.99%49K | -19.18%59K | -7.48%272K | -8.45%65K | -11.27%63K | -1.39%71K |
Asset impairment expenditure | ---- | --600K | ---- | ---- | ---- | ---- | ---- | ---- | --8K | ---- |
Remuneration paid in stock | 780.77%177K | 24.31%1.49M | -2.08%188K | 56.22%339K | 938.95%987K | -103.75%-26K | -4.92%1.2M | 35.21%192K | 97.27%217K | -73.54%95K |
Other non cashItems | 123.90%609K | 161.20%1.31M | 51.77%730K | 3,800.00%234K | 1,066.67%70K | 3,785.71%272K | 1,685.71%500K | 6,771.43%481K | -14.29%6K | -14.29%6K |
Change In working capital | 139.35%778K | -170.12%-406K | 140.30%1.76M | -201.24%-653K | 276.81%465K | -269.53%-1.98M | 132.95%579K | 182.63%732K | 250.70%645K | 58.65%-263K |
-Change in receivables | -270.11%-296K | 202.23%870K | 154.49%534K | -8.33%22K | -24.73%140K | 314.81%174K | -1,647.27%-851K | -370.72%-980K | 108.70%24K | -56.64%186K |
-Change in inventory | 622.22%47K | 44.68%-26K | -119.38%-62K | 91.88%-16K | 8.93%61K | 96.02%-9K | 7.84%-47K | --320K | -91.26%-197K | -21.13%56K |
-Change in prepaid assets | 37.78%-359K | -157.60%-345K | -44.25%291K | -32.94%230K | -7,125.00%-289K | -120.23%-577K | 223.25%599K | 728.92%522K | 681.36%343K | 93.85%-4K |
-Change in payables and accrued expense | 66.96%-453K | -117.06%-267K | -8.02%986K | -194.88%-574K | 366.15%692K | -1,026.35%-1.37M | 352.83%1.57M | 473.26%1.07M | 326.06%605K | 71.92%-260K |
-Change in other current assets | ---- | --0 | ---- | ---- | ---- | ---- | ---26K | ---- | ---- | ---- |
-Change in other working capital | 1,047.94%1.84M | 3.48%-638K | 105.68%10K | -142.31%-315K | 42.32%-139K | -70.18%-194K | -0.76%-661K | 14.98%-176K | 1.52%-130K | -66.21%-241K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 64.98%-1.22M | -8.29%-10.72M | 26.66%-1.66M | -45.59%-3.24M | 21.54%-2.34M | -43.00%-3.5M | -13.78%-9.9M | -13.52%-2.26M | 6.24%-2.22M | -19.18%-2.98M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -16K | -460.61%-185K | -424.56%-185K | 0 | 0 | 0 | 89.85%-33K | 5,800.00%57K | -102.94%-69K | 89.02%-19K |
Net PPE purchase and sale | ---16K | -460.61%-185K | -424.56%-185K | --0 | --0 | --0 | 89.85%-33K | 5,800.00%57K | -102.94%-69K | 89.02%-19K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---16K | -460.61%-185K | -424.56%-185K | --0 | --0 | --0 | 89.85%-33K | 5,800.00%57K | -102.94%-69K | 89.02%-19K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,196.97%362K | -42.43%5.44M | -102.52%-238K | 57,550.00%5.75M | -25.00%-30K | -197.06%-33K | -22.26%9.46M | 32,710.34%9.46M | -100.11%-10K | -101.27%-24K |
Net issuance payments of debt | 0.00%-33K | 5.93%3.93M | -162.96%-2.39M | 21,386.67%6.39M | -3.45%-30K | -13.79%-33K | 3,384.07%3.71M | 13,200.00%3.8M | -7.14%-30K | -3.57%-29K |
Net common stock issuance | ---- | --0 | ---- | ---- | ---- | ---- | -59.75%4.03M | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --395K | --0 | --0 | --0 | --0 | --0 | -97.42%88K | --0 | -61.54%20K | -99.74%5K |
Net other financing activities | ---- | -7.35%1.51M | --2.15M | ---- | ---- | ---- | 244.51%1.63M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,196.97%362K | -42.43%5.44M | -102.52%-238K | 57,550.00%5.75M | -25.00%-30K | -197.06%-33K | -22.26%9.46M | 32,710.34%9.46M | -100.11%-10K | -101.27%-24K |
Net cash flow | ||||||||||
Beginning cash position | -64.92%2.95M | -5.35%8.41M | 322.42%5.03M | -27.26%2.52M | -24.51%4.89M | -5.35%8.41M | 53.09%8.89M | -89.10%1.19M | -20.69%3.47M | 24.39%6.47M |
Current changes in cash | 75.11%-878K | -1,047.48%-5.46M | -128.65%-2.08M | 209.08%2.51M | 21.66%-2.37M | -46.27%-3.53M | -115.16%-476K | 459.39%7.26M | -135.45%-2.3M | -287.05%-3.02M |
Effect of exchange rate changes | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -58.73%26K | 124.53%13K |
End cash Position | -57.55%2.07M | -64.92%2.95M | -64.92%2.95M | 322.42%5.03M | -27.26%2.52M | -24.51%4.89M | -5.35%8.41M | -5.35%8.41M | -89.10%1.19M | -20.69%3.47M |
Free cash from | 64.52%-1.24M | -9.80%-10.91M | 16.36%-1.84M | -41.20%-3.24M | 22.04%-2.34M | -42.89%-3.5M | -8.16%-9.93M | -6.28%-2.2M | 4.70%-2.29M | -11.96%-3M |
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.