(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 | 472.60%1.05M | 70.09%-1.68M | 69.77%-494K | 48.72%-663K | 85.38%-244K | 72.64%-281K | -81.97%-5.62M | -172.79%-1.63M | 41.49%-1.29M | -281.05%-1.67M |
Net income from continuing operations | 36.60%-880K | 8.27%-5.9M | -173.58%-3.9M | 101.58%28K | 53.73%-639K | 25.34%-1.39M | -8.06%-6.44M | 45.22%-1.43M | -5.74%-1.77M | -93.96%-1.38M |
Operating gains losses | ---1K | 102.44%1K | --0 | --0 | ---- | ---- | -1,950.00%-41K | -288.89%-17K | 37.04%-17K | -260.00%-8K |
Depreciation and amortization | -6.64%239K | 28.87%915K | -5.60%236K | 52.90%211K | 21.14%212K | 74.15%256K | 21.16%710K | 98.41%250K | -50.71%138K | 101.15%175K |
Asset impairment expenditure | ---- | --3.81M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Remuneration paid in stock | -86.36%3K | -76.96%53K | -51.85%13K | -85.92%10K | -83.33%8K | -73.81%22K | -64.23%230K | -78.91%27K | -55.06%71K | -60.33%48K |
Other non cashItems | 1,650.00%31K | -4,380.00%-428K | -6,171.43%-439K | 223.08%16K | 25.00%-3K | -105.88%-2K | -99.29%10K | -100.57%-7K | -111.40%-13K | -119.05%-4K |
Change In working capital | 99.16%1.66M | -29.90%-126K | 55.22%-206K | -413.51%-928K | 135.47%177K | 46.82%831K | -141.81%-97K | -188.80%-460K | 127.85%296K | -1,347.50%-499K |
-Change in receivables | 69.53%2.39M | -137.07%-427K | -3.87%-1.13M | -157.73%-463K | -52.76%-249K | -11.65%1.41M | 1,101.74%1.15M | -118.99%-1.08M | 220.24%802K | 81.60%-163K |
-Change in payables and accrued expense | -32.47%-767K | 141.56%379K | 103.21%951K | 51.72%-266K | 316.67%273K | 17.64%-579K | -921.62%-912K | -62.38%468K | 34.64%-551K | -114.47%-126K |
-Change in other current assets | 230.43%30K | -113.64%-18K | -132.29%-31K | -95.56%2K | 525.00%34K | -2,200.00%-23K | 164.08%132K | 113.87%96K | -89.93%45K | -114.55%-8K |
-Change in other working capital | ---- | 87.21%-60K | --0 | ---201K | 158.91%119K | 106.73%22K | -206.11%-469K | -86.98%60K | --0 | ---202K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 472.60%1.05M | 70.09%-1.68M | 69.77%-494K | 48.72%-663K | 85.38%-244K | 72.64%-281K | -81.97%-5.62M | -172.79%-1.63M | 41.49%-1.29M | -281.05%-1.67M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0.00%-148K | 66.17%-637K | 1.39%-142K | 86.10%-200K | -3.52%-147K | 6.33%-148K | -38.15%-1.88M | 55.96%-144K | -108.25%-1.44M | 27.18%-142K |
Net PPE purchase and sale | ---- | 76.19%-5K | 75.00%-1K | ---4K | ---- | ---- | 63.79%-21K | 20.00%-4K | --0 | 70.59%-5K |
Net intangibles purchas and sale | 0.00%-150K | 0.00%-600K | 0.00%-150K | 0.00%-150K | 0.00%-150K | 0.00%-150K | 15.61%-600K | 26.83%-150K | 27.18%-150K | 0.00%-150K |
Net business purchase and sale | ---- | --0 | ---- | ---- | ---- | ---- | -111.85%-1.31M | ---- | ---- | ---- |
Interest received (cash flow from investment activities) | 0.00%2K | -62.79%16K | -20.00%8K | -81.25%3K | -76.92%3K | -50.00%2K | 95.45%43K | 150.00%10K | 166.67%16K | 62.50%13K |
Net other investing changes | ---- | ---48K | --1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 0.00%-148K | 66.17%-637K | 1.39%-142K | 86.10%-200K | -3.52%-147K | 6.33%-148K | -38.15%-1.88M | 55.96%-144K | -108.25%-1.44M | 27.18%-142K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -930K | 3,317.78%1.45M | 572K | 850K | 550.00%26K | 0 | -100.45%-45K | 0 | 0 | 130.77%4K |
Net issuance payments of debt | ---897K | 3,406.67%1.49M | --620K | --868K | --0 | --0 | 97.65%-45K | --0 | --0 | 116.67%4K |
Cash dividends paid | --0 | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | ---- | --26K | --0 | --0 | ---- | ---- | --0 | --0 | --0 | ---- |
Interest paid (cash flow from financing activities) | ---33K | ---66K | ---48K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | ---930K | 3,317.78%1.45M | --572K | --850K | 550.00%26K | --0 | -100.45%-45K | --0 | --0 | 130.77%4K |
Net cash flow | ||||||||||
Beginning cash position | -69.59%381K | -85.70%1.25M | -85.24%445K | -92.01%458K | -89.05%824K | -85.70%1.25M | 173.08%8.76M | -69.27%3.01M | -54.89%5.73M | -43.61%7.53M |
Current changes in cash | 92.77%-31K | 88.47%-871K | 96.40%-64K | 99.52%-13K | 79.80%-365K | 65.24%-429K | -236.23%-7.55M | -69.98%-1.78M | 6.34%-2.73M | -179.72%-1.81M |
Effect of exchange rate changes | --1K | -102.44%-1K | --0 | --0 | -112.50%-1K | --0 | 272.73%41K | --17K | -37.04%17K | 260.00%8K |
End cash Position | -57.40%351K | -69.59%381K | -69.59%381K | -85.24%445K | -92.01%458K | -89.05%824K | -85.70%1.25M | -85.70%1.25M | -69.27%3.01M | -54.89%5.73M |
Free cash from | 308.12%897K | 63.37%-2.29M | 63.93%-645K | 43.38%-817K | 78.40%-394K | 63.75%-431K | -61.80%-6.24M | -121.01%-1.79M | 41.05%-1.44M | -201.49%-1.82M |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
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.