(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 | -26.26%-2.86M | 31.43%-6.53M | 79.40%-526K | 31.41%-1.43M | 11.01%-2.31M | 1.09%-2.26M | -32.66%-9.52M | -22.74%-2.55M | -20.66%-2.08M | -36.61%-2.6M |
Net income from continuing operations | -37.72%-4.03M | 7.14%-9.93M | 49.71%-1.38M | -3.10%-2.76M | -10.84%-2.86M | -8.86%-2.92M | -14.80%-10.69M | 3.99%-2.74M | -33.67%-2.68M | -17.94%-2.58M |
Operating gains losses | ---- | ---1.15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 5.21%202K | -1.42%766K | -5.79%179K | 2.04%200K | -0.51%195K | -1.54%192K | -1.77%777K | -5.94%190K | -1.51%196K | -1.01%196K |
Other non cash items | 222.80%623K | 18.34%400K | 110.98%173K | -124.20%-38K | 218.03%72K | 20.63%193K | -52.33%338K | 490.48%82K | 80.46%157K | -115.68%-61K |
Change In working capital | -82.71%46K | 5,646.30%3M | 1,644.00%1.54M | 401.41%1.07M | 165.36%117K | 2,116.67%266K | -107.84%-54K | -117.42%-100K | 834.48%213K | -4.68%-179K |
-Change in receivables | -135.37%-29K | -68.55%78K | 50.00%-93K | 58.78%208K | -171.69%-119K | -40.15%82K | 86.47%248K | -141.06%-186K | 148.52%131K | 176.85%166K |
-Change in inventory | -1,175.00%-102K | ---9K | -44.44%10K | -75.00%2K | ---13K | 69.23%-8K | --0 | 200.00%18K | -84.00%8K | --0 |
-Change in prepaid assets | 78.67%-16K | 182.93%34K | 336.00%59K | 687.50%63K | -533.33%-13K | -177.78%-75K | -115.59%-41K | -457.14%-25K | 121.62%8K | -96.70%3K |
-Change in payables and accrued expense | 13.11%302K | 2,563.89%1.77M | 696.77%741K | 663.64%504K | 224.76%262K | 1,371.43%267K | -181.82%-72K | -16.96%93K | -60.00%66K | -556.25%-210K |
-Change in other working capital | ---109K | 691.53%1.12M | --827K | --291K | ---- | ---- | -921.74%-189K | --0 | ---- | -885.71%-138K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -26.26%-2.86M | 31.43%-6.53M | 79.40%-526K | 31.41%-1.43M | 11.01%-2.31M | 1.09%-2.26M | -32.66%-9.52M | -22.74%-2.55M | -20.66%-2.08M | -36.61%-2.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | -66.54%1.17M | -94.90%116K | -57.32%580K | 126.53%552K | -103.79%-74K | 169.16%3.51M | 8,228.57%2.28M | 2,443.10%1.36M | 62.86%-2.08M |
Net PPE purchase and sale | --0 | 33.58%-180K | -162.50%-63K | 85.82%-20K | 45.24%-23K | -15.63%-74K | -150.93%-271K | 14.29%-24K | -143.10%-141K | -320.00%-42K |
Net investment purchase and sale | ---- | -64.18%1.35M | -92.22%179K | -60.00%600K | 128.20%575K | ---- | 176.12%3.78M | --2.3M | --1.5M | 63.54%-2.04M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | -66.54%1.17M | -94.90%116K | -57.32%580K | 126.53%552K | -103.79%-74K | 169.16%3.51M | 8,228.57%2.28M | 2,443.10%1.36M | 62.86%-2.08M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -74.15%943K | 128.53%6.78M | 11,770.00%1.17M | 28,242.86%1.97M | 0.00%-9K | 21.97%3.65M | -80.86%2.97M | -25.00%-10K | -100.38%-7K | -100.07%-9K |
Net issuance payments of debt | -73.48%978K | 39.60%4.14M | 4,880.00%478K | -128.57%-16K | -22.22%-11K | 23.30%3.69M | -18.34%2.97M | -25.00%-10K | -100.37%-7K | -101.81%-9K |
Net common stock issuance | ---- | --2.97M | --750K | --2.22M | ---- | ---- | --0 | --0 | --0 | ---- |
Proceeds from stock option exercised by employees | ---- | --2K | --0 | --0 | --2K | ---- | --0 | --0 | --0 | --0 |
Net other financing activities | 12.50%-35K | ---335K | ---61K | ---234K | ---- | ---40K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -74.15%943K | 128.53%6.78M | 11,770.00%1.17M | 28,242.86%1.97M | 0.00%-9K | 21.97%3.65M | -80.86%2.97M | -25.00%-10K | -100.38%-7K | -100.07%-9K |
Net cash flow | ||||||||||
Beginning cash position | 88.60%2.28M | -69.33%1.21M | 27.10%1.9M | -75.80%478K | -61.90%2.52M | -69.33%1.21M | 227.39%3.95M | -75.11%1.5M | -67.73%1.98M | 320.74%6.61M |
Current changes in cash | -245.81%-1.91M | 146.84%1.43M | 363.76%757K | 254.61%1.12M | 62.28%-1.77M | -50.66%1.31M | -193.74%-3.04M | 86.44%-287K | -1,123.94%-727K | -195.91%-4.69M |
Effect of exchange rate changes | 20,250.00%403K | -214.98%-353K | -37,800.00%-379K | 20.80%302K | -670.83%-274K | -120.00%-2K | 160.79%307K | -102.38%-1K | 244.51%250K | 114.20%48K |
End cash Position | -69.37%772K | 88.60%2.28M | 88.60%2.28M | 27.10%1.9M | -75.80%478K | -61.90%2.52M | -69.33%1.21M | -69.33%1.21M | -75.11%1.5M | -67.73%1.98M |
Free cash flow | -22.26%-2.86M | 31.49%-6.71M | 77.14%-589K | 34.86%-1.45M | 11.56%-2.33M | 0.64%-2.34M | -34.42%-9.79M | -22.25%-2.58M | -24.65%-2.22M | -38.10%-2.64M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data
No Data