(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 | 751.54%25.1M | 1.78%74.43M | 49.32%31.54M | -3.95%11.08M | 119.61%28.87M | -89.22%2.95M | 19.46%73.13M | -20.44%21.12M | 65.77%11.53M | 1,388.73%13.15M |
Net income from continuing operations | -38.77%3.07M | -6.64%33.16M | 50.78%19.98M | -120.27%-619K | 71.20%8.79M | -64.43%5.01M | 30.40%35.52M | -16.05%13.25M | -37.23%3.05M | 16.65%5.14M |
Operating gains losses | 124.94%2.6M | 8.66%4.04M | 133.74%5.72M | -45.92%861K | -125.04%-1.49M | -11.36%1.16M | 3,078.63%3.72M | 157.64%2.45M | 1,194.31%1.59M | -164.81%-663K |
Depreciation and amortization | 68.87%9.99M | 56.61%31.86M | 71.62%11.88M | 37.61%6.18M | 70.38%7.88M | 37.47%5.91M | 45.72%20.34M | 65.45%6.92M | 30.20%4.49M | 53.59%4.63M |
Remuneration paid in stock | -2.94%1.42M | 52.30%6.67M | 51.19%1.52M | 83.30%2.12M | 73.44%1.56M | 11.35%1.46M | -60.41%4.38M | 21.30%1.01M | -57.48%1.16M | -80.00%900K |
Deferred tax | -0.35%2.31M | 1.97%7.29M | -41.18%1.53M | 12.44%2.22M | -4.64%1.23M | 79.33%2.32M | 8.35%7.15M | 32.72%2.6M | 33.92%1.97M | -43.47%1.29M |
Other non cashItems | 6.19%669K | -166.67%-944K | -695.69%-2.07M | -81.54%98K | -122.95%-1.8M | 63.64%630K | 75.46%1.42M | -39.69%348K | 2,142.31%531K | -4,641.18%-806K |
Change In working capital | 137.27%5.05M | -1,371.88%-7.64M | -28.73%-7.02M | 117.86%225K | 377.31%12.69M | -391.00%-13.54M | -58.15%601K | -340.51%-5.45M | 77.67%-1.26M | 116.38%2.66M |
-Change in receivables | 83.13%-1.09M | 102.90%213K | 42.94%-5.92M | 454.18%5.18M | 32.01%7.44M | -83.68%-6.48M | -419.56%-7.34M | -17.86%-10.38M | 138.31%934K | 222.86%5.64M |
-Change in inventory | 178.51%1.96M | -155.15%-6.5M | -57.00%1.07M | 0.71%-3.77M | -369.98%-1.3M | -45.44%-2.49M | 41.21%-2.55M | 181.37%2.48M | -390.95%-3.79M | 116.11%483K |
-Change in prepaid assets | -110.35%-50K | 126.82%1.11M | 87.03%-589K | 77.14%1.18M | 108.62%42K | 130.00%483K | -7,592.59%-4.15M | -1,259.88%-4.54M | 15.05%665K | 43.70%-487K |
-Change in payables and accrued expense | 183.88%4.24M | -116.91%-2.48M | -122.45%-1.57M | -352.62%-2.36M | 318.62%6.51M | -152.13%-5.05M | 315.26%14.64M | 18.76%6.99M | 161.47%935K | -85.42%-2.98M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 751.54%25.1M | 1.78%74.43M | 49.32%31.54M | -3.95%11.08M | 119.61%28.87M | -89.22%2.95M | 19.46%73.13M | -20.44%21.12M | 65.77%11.53M | 1,388.73%13.15M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -21.46%-28.58M | -51.50%-108.67M | -119.49%-39.31M | -24.12%-23.79M | -48.52%-22.04M | -18.75%-23.53M | -80.17%-71.73M | -70.45%-17.91M | -103.68%-19.16M | -42.06%-14.84M |
Net PPE purchase and sale | -21.46%-28.58M | -42.58%-102.27M | -83.80%-32.92M | -24.12%-23.79M | -48.52%-22.04M | -18.75%-23.53M | -80.17%-71.73M | -70.45%-17.91M | -103.68%-19.16M | -42.06%-14.84M |
Net investment purchase and sale | ---- | ---6.39M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -21.46%-28.58M | -51.50%-108.67M | -119.49%-39.31M | -24.12%-23.79M | -48.52%-22.04M | -18.75%-23.53M | -80.17%-71.73M | -70.45%-17.91M | -103.68%-19.16M | -42.06%-14.84M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -67.22%-1.2M | -108.87%-3.5M | -25.92%-481K | -103.86%-1.34M | -123.96%-954K | -173.99%-717K | 2,401.69%39.41M | -144.11%-382K | 4,164.01%34.84M | 214.45%3.98M |
Net issuance payments of debt | -14.84%-1.47M | -7.98%-5.25M | -0.23%-1.34M | -11.72%-1.34M | -9.67%-1.29M | -11.30%-1.28M | 30.86%-4.87M | -18.91%-1.33M | -284.35%-1.2M | -286.56%-1.18M |
Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | --38.32M | --0 | --38.32M | ---- |
Proceeds from stock option exercised by employees | -51.87%271K | -78.79%1.76M | -10.09%855K | --0 | -93.43%339K | -73.43%563K | 55.56%8.28M | -52.14%951K | -95.40%52K | 228.45%5.16M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---2.34M | --0 | ---2.34M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -67.22%-1.2M | -108.87%-3.5M | -25.92%-481K | -103.86%-1.34M | -123.96%-954K | -173.99%-717K | 2,401.69%39.41M | -144.11%-382K | 4,164.01%34.84M | 214.45%3.98M |
Net cash flow | ||||||||||
Beginning cash position | -33.92%72.65M | 54.26%109.94M | -25.13%79.91M | 16.92%95.56M | 10.92%88.65M | 54.26%109.94M | 38.40%71.27M | 95.46%106.73M | 45.33%81.73M | 20.65%79.92M |
Current changes in cash | 78.01%-4.69M | -192.47%-37.73M | -391.38%-8.25M | -151.67%-14.06M | 156.96%5.87M | -351.07%-21.3M | 107.22%40.81M | -83.26%2.83M | 1,762.84%27.2M | 122.41%2.29M |
Effect of exchange rate changes | -11,590.00%-1.15M | 120.82%445K | 161.38%988K | 27.87%-1.59M | 318.11%1.04M | -93.87%10K | -2,674.70%-2.14M | 256.20%378K | -44,160.00%-2.2M | -342.35%-475K |
End cash Position | -24.62%66.82M | -33.92%72.65M | -33.92%72.65M | -25.13%79.91M | 16.92%95.56M | 10.92%88.65M | 54.26%109.94M | 54.26%109.94M | 95.46%106.73M | 45.33%81.73M |
Free cash from | 83.06%-3.49M | -2,088.79%-27.84M | -142.83%-1.38M | -66.53%-12.71M | 502.83%6.83M | -373.91%-20.58M | -93.46%1.4M | -79.97%3.21M | -211.17%-7.63M | 85.22%-1.7M |
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.