(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 | 615.50%30.88M | -20.14%35.94M | 170.31%17.94M | 28.61%15.17M | -111.22%-1.49M | -66.49%4.32M | 0.86%45M | 41.81%6.64M | 14.25%11.79M | 6.77%13.25M |
Net income from continuing operations | -15.47%-4.55M | 43.68%-16.84M | -60.17%-24.33M | 502.64%9.59M | -26.87%1.84M | 79.07%-3.94M | -290.70%-29.89M | -82.97%-15.19M | 118.53%1.59M | -91.33%2.52M |
Operating gains losses | 32.74%14.06M | 44.52%17.63M | 239.10%13.73M | 26.90%-1.94M | -377.50%-4.75M | -53.97%10.59M | 175.94%12.2M | -691.61%-9.87M | -117.89%-2.66M | 106.16%1.71M |
Depreciation and amortization | -3.84%12.58M | -19.52%50.4M | -43.26%11.46M | -10.28%13.7M | -11.76%12.16M | -2.23%13.08M | 30.69%62.62M | 6.28%20.19M | 17.49%15.27M | 52.58%13.78M |
Asset impairment expenditure | ---- | -61.39%9.26M | -57.72%9.26M | --0 | ---- | ---- | 4,735.48%23.98M | 4,316.13%21.9M | --2.08M | ---- |
Remuneration paid in stock | -34.87%510K | 23.25%2.33M | -7.32%367K | 27.37%349K | -0.60%828K | 103.38%783K | -38.00%1.89M | 45.05%396K | -34.92%274K | -54.73%833K |
Deferred tax | -36.98%-4.27M | 46.71%-9.13M | 71.14%-2.55M | 7.30%-1.8M | 37.98%-1.66M | 15.22%-3.12M | -124.27%-17.13M | -153.63%-8.83M | 26.72%-1.94M | -55.43%-2.68M |
Other non cashItems | -261.87%-2.97M | 421.47%10.3M | 195.27%4.72M | 981.05%2.51M | 11.61%1.24M | 283.47%1.83M | -673.17%-3.2M | -2,505.26%-4.95M | -143.05%-285K | 128.60%1.11M |
Change In working capital | 203.91%15.51M | -412.12%-28.01M | 77.58%5.29M | -185.52%-7.24M | -177.05%-11.14M | -688.43%-14.93M | -972.41%-5.47M | 162.26%2.98M | 65.65%-2.53M | -360.32%-4.02M |
-Change in receivables | 110.90%1.28M | 118.61%5.58M | 82.22%-1.81M | 1,126.36%17.17M | 115.02%1.97M | -45.89%-11.76M | -449.28%-29.96M | -180.65%-10.16M | 16.76%1.4M | 18.29%-13.14M |
-Change in inventory | 259.63%4.19M | 106.11%698K | 294.55%18.35M | -227.50%-12.96M | -303.53%-2.07M | -378.47%-2.63M | 33.51%-11.43M | -469.38%-9.43M | 79.45%-3.96M | 12.35%1.02M |
-Change in prepaid assets | -114.20%-461K | -1,532.99%-6.43M | -22,471.05%-8.58M | -24.11%-1.05M | -104.16%-58K | 457.10%3.25M | -111.05%-394K | -101.78%-38K | -48.50%-842K | 53.80%1.4M |
-Change in payables and accrued expense | 260.10%9.83M | -162.23%-22.79M | -105.82%-1.41M | -986.63%-6.1M | -327.08%-18.02M | -46.23%2.73M | 696.24%36.63M | 207.95%24.18M | -105.31%-561K | -47.46%7.94M |
-Change in other current assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
-Change in other current liabilities | 110.26%668K | -1,495.90%-5.06M | 18.96%-1.27M | -402.25%-4.31M | 671.87%7.03M | -714.34%-6.51M | -129.54%-317K | -569.25%-1.57M | 112.05%1.43M | -3,943.75%-1.23M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 615.50%30.88M | -20.14%35.94M | 170.31%17.94M | 28.61%15.17M | -111.22%-1.49M | -66.49%4.32M | 0.86%45M | 41.81%6.64M | 14.25%11.79M | 6.77%13.25M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -179.62%-24.37M | 146.51%29.34M | 97.08%-1.9M | 1,184.83%35.76M | 126.96%4.2M | -141.86%-8.71M | 40.08%-63.08M | -786.70%-65.02M | 42.28%-3.3M | 90.56%-15.58M |
Net PPE purchase and sale | -585.48%-850K | 133.76%974K | 166.03%1.48M | 59.68%-227K | -586.96%-158K | -133.96%-124K | 24.71%-2.89M | 17.24%-2.25M | 18.17%-563K | 90.25%-23K |
Net intangibles purchas and sale | -31.50%-10.08M | 60.72%-9.01M | 70.93%-1.28M | 18.92%-60K | --0 | -3,176.50%-7.67M | 89.59%-22.93M | -2,780.39%-4.41M | 95.66%-74K | 91.64%-18.22M |
Net business purchase and sale | --0 | ---- | ---- | ---- | ---- | --2.35M | ---- | ---- | ---- | ---- |
Net investment purchase and sale | -331.56%-14.11M | 139.33%13.74M | 76.69%-12.97M | 1,176.57%28.63M | -137.53%-999K | -115.80%-3.27M | -130.05%-34.93M | -558.01%-55.63M | 19.84%-2.66M | -94.74%2.66M |
Dividends received (cash flow from investment activities) | --581K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | --97K | 1,112.72%23.64M | 496.32%10.86M | --7.42M | --5.36M | ---- | -186.96%-2.33M | -1,542.63%-2.74M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -179.62%-24.37M | 146.51%29.34M | 97.08%-1.9M | 1,184.83%35.76M | 126.96%4.2M | -141.86%-8.71M | 40.08%-63.08M | -786.70%-65.02M | 42.28%-3.3M | 90.56%-15.58M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 75.60%-2.9M | -2,838.05%-81M | -227.62%-35.7M | -101.09%-11.24M | -23.21%-22.1M | -74.28%-11.87M | 96.48%-2.76M | 222.22%27.97M | 65.51%-5.59M | -60.26%-17.93M |
Net issuance payments of debt | -144.50%-2.07M | -157.24%-18.02M | -131.47%-12.09M | 5.43%-644K | 26.40%-4.44M | -277.23%-845K | 321.89%31.49M | 7,083.18%38.43M | -143.07%-681K | 10.82%-6.03M |
Net common stock issuance | --0 | -77.85%-53.48M | -119.75%-19.08M | -120.32%-9.83M | -35.99%-13.95M | -57.80%-10.51M | 53.32%-30.07M | 63.06%-8.68M | 75.02%-4.46M | -128.28%-10.26M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | -19.57%74K | 11.76%380K | -15.18%95K | 35.38%88K | 19.32%105K | 22.67%92K | 14.48%340K | 28.74%112K | -14.47%65K | 25.71%88K |
Interest paid (cash flow from financing activities) | -49.59%-905K | -118.61%-9.88M | -144.75%-4.62M | -66.67%-850K | -120.37%-3.81M | ---605K | ---4.52M | ---1.89M | ---510K | ---1.73M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 75.60%-2.9M | -2,838.05%-81M | -227.62%-35.7M | -101.09%-11.24M | -23.21%-22.1M | -74.28%-11.87M | 96.48%-2.76M | 222.22%27.97M | 65.51%-5.59M | -60.26%-17.93M |
Net cash flow | ||||||||||
Beginning cash position | -18.02%58.76M | -16.62%71.68M | -23.97%77.42M | -59.36%37.84M | -50.45%56.22M | -16.62%71.68M | -62.56%85.96M | 10.09%101.82M | -9.22%93.12M | -58.17%113.46M |
Current changes in cash | 122.24%3.62M | 24.54%-15.72M | 35.37%-19.66M | 1,265.08%39.68M | 4.34%-19.38M | -160.52%-16.27M | 85.01%-20.84M | -248.15%-30.41M | 125.07%2.91M | 87.63%-20.26M |
Effect of exchange rate changes | -43.63%456K | -57.20%2.8M | 268.63%999K | -101.88%-109K | 1,407.79%1.01M | 32.84%809K | 240.66%6.55M | -87.73%271K | 285.37%5.8M | 98.43%-77K |
End cash Position | 11.77%62.84M | -18.02%58.76M | -18.02%58.76M | -23.97%77.42M | -59.36%37.84M | -50.45%56.22M | -16.62%71.68M | -16.62%71.68M | 10.09%101.82M | -9.22%93.12M |
Free cash from | 672.40%19.89M | 35.43%25.98M | 108,240.00%16.22M | 33.38%14.88M | 67.05%-1.64M | -127.60%-3.48M | 110.68%19.18M | -100.83%-15K | 40.70%11.16M | 97.57%-4.99M |
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.