(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 | 2,007.69%274K | 140.88%307K | 954.66%2.11M | -431.89%-984K | -161.13%-833K | 104.56%13K | 60.87%-751K | 71.77%-247K | -162.50%-185K | 76.19%-319K |
Net income from continuing operations | -33.13%-1.33M | -15.40%-4.74M | -15.66%-1.77M | 40.02%-1.09M | -16.47%-891K | -354.79%-996K | -110.45%-4.11M | -37.11%-1.53M | -468.97%-1.82M | 42.61%-765K |
Operating gains losses | 209.76%127K | -55.56%104K | -82.17%23K | -29.69%45K | -112.20%-5K | 0.00%41K | --234K | --129K | --64K | --41K |
Depreciation and amortization | 55.30%1.29M | 14.03%3.63M | 16.44%1.01M | 12.21%928K | -42.08%863K | 13.23%830K | 15.47%3.19M | 18.69%870K | 8.39%827K | 17.88%1.49M |
Asset impairment expenditure | --114K | --581K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Remuneration paid in stock | 76.06%331K | 48.04%641K | -33.88%80K | -25.00%195K | 242.31%178K | 183.56%188K | -68.83%433K | -41.55%121K | -40.50%260K | -93.02%52K |
Deferred tax | -68.95%-370K | -125.40%-1.68M | 30.54%-307K | -263.83%-539K | 3.01%-612K | -177.22%-219K | -80.58%-744K | -83.40%-442K | -34.07%329K | 5.82%-631K |
Other non cashItems | 367.81%624K | -0.30%993K | 19.54%1.08M | --0 | --143K | ---233K | 166.98%996K | 206.09%906K | ---- | ---- |
Change In working capital | -228.11%-515K | 203.61%774K | 560.00%1.4M | -915.63%-522K | -0.59%-509K | 175.00%402K | 66.29%-747K | -177.61%-305K | 116.16%64K | 77.14%-506K |
-Change in receivables | -392.98%-709K | ---- | ---- | ---- | ---- | --242K | ---- | ---- | ---- | ---- |
-Change in prepaid assets | 151.90%82K | ---- | ---- | ---- | ---- | ---158K | ---- | ---- | ---- | ---- |
-Change in payables and accrued expense | -76.65%106K | ---- | ---- | ---- | ---- | --454K | ---- | ---- | ---- | ---- |
-Change in other working capital | 104.41%6K | ---- | ---- | ---- | ---- | ---136K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 2,007.69%274K | 140.88%307K | 954.66%2.11M | -431.89%-984K | -161.13%-833K | 104.56%13K | 60.87%-751K | 71.77%-247K | -162.50%-185K | 76.19%-319K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 14.46%-2.18M | -122.84%-16.66M | -9.81%-2.93M | -588.25%-6.68M | -286.34%-4.5M | -59.40%-2.55M | 56.93%-7.48M | 8.12%-2.67M | -27.13%-970K | 91.50%-1.16M |
Capital expenditure reported | -4.10%-2.18M | -132.94%-17.08M | ---- | ---- | ---- | -54.76%-2.1M | ---7.33M | ---- | ---- | ---- |
Net PPE purchase and sale | ---- | --0 | 266.17%13.6M | -49.30%-5.45M | ---- | ---- | 105.10%81K | 469.82%3.71M | -752.10%-3.65M | -89,733.33%-2.69M |
Net business purchase and sale | ---- | 68.69%-1.02M | --0 | 49.07%-1.02M | ---- | ---- | 77.49%-3.25M | -643.48%-250K | -299.00%-2M | 92.84%-1M |
Net other investing changes | ---- | -52.40%1.44M | -54.05%551K | -110.92%-215K | -38.34%1.56M | -74.33%-455K | 322.79%3.02M | 161.55%1.2M | 1,092.73%1.97M | 370.20%2.53M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 14.46%-2.18M | -122.84%-16.66M | -9.81%-2.93M | -588.25%-6.68M | -286.34%-4.5M | -59.40%-2.55M | 56.93%-7.48M | 8.12%-2.67M | -27.13%-970K | 91.50%-1.16M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 509.02%2.04M | 420.88%8.08M | 77.99%-236K | 70.08%-213K | 1,328.71%9.03M | -107.05%-499K | -107.37%-2.52M | -730.59%-1.07M | -104.15%-712K | -104.36%-735K |
Net issuance payments of debt | 809.02%2.67M | 882.72%9.15M | 37.80%-204K | 32.72%-218K | 2,024.37%9.95M | -56.43%-377K | -118.88%-1.17M | -33.88%-328K | -52.11%-324K | -107.78%-517K |
Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | -102.09%-466K | ---131K | -100.58%-117K | -109.40%-218K |
Cash dividends paid | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -169.10%-627K | -46.41%-896K | ---- | ---- | ---- | ---233K | ---612K | ---- | ---- | ---- |
Net other financing activities | -104.50%-5K | 37.13%-171K | 86,500.00%864K | --5K | ---1.15M | --111K | 90.62%-272K | -100.24%-1K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 509.02%2.04M | 420.88%8.08M | 77.99%-236K | 70.08%-213K | 1,328.71%9.03M | -107.05%-499K | -107.37%-2.52M | -730.59%-1.07M | -104.15%-712K | -104.36%-735K |
Net cash flow | ||||||||||
Beginning cash position | -93.39%585K | -54.83%8.85M | -87.21%1.64M | -45.30%9.52M | -70.33%5.81M | -54.83%8.85M | 318.38%19.6M | -45.42%12.84M | 154.55%17.4M | 291.70%19.6M |
Current changes in cash | 104.34%132K | 23.06%-8.27M | 73.50%-1.06M | -321.69%-7.87M | 266.86%3.7M | -42.83%-3.04M | -172.05%-10.75M | -10.47%-3.99M | -111.18%-1.87M | -221.14%-2.22M |
End cash Position | -87.67%717K | -93.39%585K | -93.39%585K | -87.21%1.64M | -45.25%9.52M | -66.72%5.81M | -54.83%8.85M | -54.83%8.85M | -45.42%12.84M | 154.30%17.38M |
Free cash from | 8.40%-1.91M | -107.50%-16.77M | 63.51%-1.23M | -291.36%-6.57M | -127.82%-6.89M | -27.07%-2.08M | -130.35%-8.08M | -79.99%-3.38M | -1,171.21%-1.68M | -88.00%-3.02M |
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.