(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 from operating activities | -13.75%-321.6K | 29.16%-1.21M | -176.90%-292.85K | 59.61%-256.66K | 35.10%-379.18K | 26.49%-282.71K | 15.70%-1.71M | 92.67%-105.76K | -115.48%-635.41K | -256.37%-584.25K |
Net profit before non-cash adjustment | -27.90%-299.28K | 56.38%-1.51M | -166.33%-660.27K | 26.53%-295.46K | 90.11%-322.57K | 70.67%-233.99K | -23.27%-3.47M | 240.02%995.36K | -14.86%-402.17K | -1,705.48%-3.26M |
Total adjustment of non-cash items | -189.74%-8.16K | -79.42%310.99K | 124.94%309.43K | 107.59%5.13K | -100.48%-12.67K | -94.24%9.09K | 14.94%1.51M | -706.04%-1.24M | -3,233.84%-67.6K | 561,700.63%2.66M |
-Depreciation and amortization | -26.27%539 | 20.04%2.92K | 0.00%730 | 0.00%731 | -15.59%731 | 576.85%731 | 238.66%2.44K | --730 | --731 | 229.28%866 |
-Reversal of impairment losses recognized in profit and loss | ---- | --252.52K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
-Disposal profit | -204.03%-8.7K | --0 | 100.05%634 | 106.44%4.4K | -100.51%-13.4K | -94.69%8.36K | 460.46%1.44M | -219.74%-1.28M | -3,267.73%-68.33K | 357,369.06%2.63M |
-Remuneration paid in stock | ---- | 50.53%55.54K | 527.54%55.54K | --0 | ---- | ---- | 7,587.29%36.9K | --8.85K | --0 | ---- |
-Other non-cash items | ---- | ---- | ---- | ---- | ---- | ---- | --28.05K | ---- | ---- | ---- |
Changes in working capital | 75.52%-14.15K | -104.12%-10.12K | -58.53%57.98K | 120.32%33.66K | -379.54%-43.94K | -122.63%-57.82K | 146.18%245.34K | 124.15%139.82K | -411.86%-165.64K | -8.61%15.72K |
-Change in receivables | -94.28%-985 | -102.01%-323 | -97.71%364 | 153.89%1.76K | -2,887.69%-1.94K | -23.36%-507 | 256.81%16.09K | 295.95%15.87K | 2,569.23%694 | 93.68%-65 |
-Change in prepaid assets | -53.77%1.62K | -108.90%-8.15K | -107.05%-1.38K | -63.98%2.49K | 82.39%-12.77K | -97.46%3.5K | 166.35%91.61K | 115.41%19.52K | 164.63%6.92K | -10,321.98%-72.54K |
-Change in payables | 75.69%-14.79K | -101.19%-1.64K | -43.51%58.99K | 116.97%29.41K | -133.09%-29.23K | -151.47%-60.81K | 135.95%137.64K | 123.52%104.43K | -371.57%-173.26K | 366.67%88.32K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | ||||||||||
Interest received (cash flow from operating activities) | ||||||||||
Tax refund paid | ||||||||||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | -13.75%-321.6K | 29.16%-1.21M | -176.90%-292.85K | 59.61%-256.66K | 35.10%-379.18K | 26.49%-282.71K | 15.70%-1.71M | 92.67%-105.76K | -115.48%-635.41K | -256.37%-584.25K |
Investing cash flow | ||||||||||
Capital expenditures | 10.99%-75.36K | ---- | ---- | ---84.35K | ---114.17K | ---84.67K | ---- | ---- | --0 | ---- |
Net PPE purchase and sale | ---1.61K | --0 | --0 | --0 | --0 | --0 | --458.78K | --0 | --465.25K | --0 |
Net intangibles purchase and sale | ---- | -15.69%-354.25K | ---- | ---- | ---- | ---- | ---306.21K | ---- | ---- | ---- |
Net investment product transactions | ---- | --0 | ---- | ---- | ---- | ---- | 99.90%-1.16K | ---- | ---- | ---- |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---14 | ---- | ---- | ---- | ---- |
Investing cash flow | 9.11%-76.97K | -333.97%-354.25K | 76.88%-71.06K | -118.13%-84.35K | ---114.15K | -1,208.42%-84.68K | 112.49%151.41K | -29.02%-307.37K | 147.76%465.25K | --0 |
Financing cash flow | ||||||||||
Net common stock issuance | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Financing cash flow | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net cash flow | ||||||||||
Beginning cash position | -46.24%1.79M | -34.57%3.32M | -42.89%2.11M | -37.10%2.5M | -38.26%2.94M | -34.57%3.32M | 72,205.19%5.08M | -37.69%3.69M | 25,082.15%3.98M | 2,568.07%4.77M |
Current changes in cash | -8.48%-398.56K | -0.45%-1.57M | 11.91%-363.92K | -100.42%-341.02K | 15.56%-493.33K | 6.06%-367.39K | -130.94%-1.56M | 53.52%-413.13K | -102.87%-170.16K | -251.76%-584.25K |
Effect of exchange rate changes | -207.25%-41.73K | 114.56%28.79K | -5.09%41.89K | 54.22%-53.68K | 126.78%54.16K | -117.48%-13.58K | -666.88%-197.66K | 63.69%44.14K | -2,896.33%-117.25K | -6,343.81%-202.24K |
End cash Position | -54.24%1.35M | -46.24%1.79M | -46.24%1.79M | -42.89%2.11M | -37.10%2.5M | -38.26%2.94M | -34.57%3.32M | -34.57%3.32M | -37.69%3.69M | 25,082.15%3.98M |
Free cash flow | -8.49%-398.56K | 22.60%-1.57M | 11.67%-363.92K | 46.33%-341.02K | 15.56%-493.34K | 6.06%-367.38K | 0.29%-2.02M | 71.46%-411.98K | -115.48%-635.41K | -256.37%-584.25K |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
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.