(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 | 104.41%42.64M | 50.38%132.68M | -12.24%32.06M | 60.26%45.35M | 206.06%34.41M | 71.68%20.86M | -17.13%88.22M | 9.02%36.54M | 1.35%28.29M | -57.28%11.24M |
Net income from continuing operations | 172.66%2.14M | -9.91%8.92M | -117.83%-1.71M | 58.13%6.92M | 2,125.30%6.64M | 20.71%-2.94M | -63.95%9.9M | 56.41%9.56M | -57.66%4.38M | -106.08%-328K |
Operating gains losses | 16.35%11.71M | 374.02%13.21M | -4.51%-5.89M | 80.03%2.8M | -29.07%6.23M | 623.62%10.06M | -81.78%2.79M | -351.79%-5.64M | -56.02%1.56M | 10.00%8.79M |
Depreciation and amortization | 3.17%19M | 22.93%68.28M | 10.71%19.95M | -7.46%13.89M | 17.00%16.03M | 108.86%18.42M | 86.69%55.54M | 121.08%18.02M | 130.62%15.01M | 76.28%13.7M |
Asset impairment expenditure | ---- | --9.2M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Unrealized gains and losses of investment securities | 53.29%-718K | -89.81%207K | 5,166.67%304K | 78.86%914K | -40.30%526K | -337.93%-1.54M | 125.28%2.03M | -101.10%-6K | 465.00%511K | 2.80%881K |
Remuneration paid in stock | 90.32%3.19M | 31.03%10.02M | -28.06%3.24M | 217.32%3.87M | 132.48%1.25M | -70.98%1.67M | -7.40%7.65M | 13.79%4.5M | 42.29%1.22M | -266.20%-3.84M |
Deferred tax | 231.75%3.97M | 65.91%11.2M | -1,255.74%-2.82M | 85.34%6.61M | 349.46%6.21M | -23.07%1.2M | -63.71%6.75M | -92.85%244K | -37.02%3.57M | -71.28%1.38M |
Other non cashItems | -6.16%1.66M | 41.98%6.91M | 24.72%1.91M | -32.59%1.12M | 115.88%2.11M | 153.58%1.77M | 20.96%4.86M | 76.00%1.53M | 50.09%1.66M | 1.14%976K |
Change In working capital | 122.46%1.75M | 755.07%4.84M | -5.66%7.93M | 1,585.56%9.22M | 54.69%-4.53M | -2,729.39%-7.78M | -132.84%-739K | 1.93%8.41M | 768.25%547K | -168.49%-9.99M |
-Change in receivables | -142.78%-1.35M | 229.13%3.43M | 83.74%-539K | 177.61%856K | -101.14%-37K | 313.48%3.15M | -55.56%-2.66M | -355.22%-3.31M | -5.96%-1.1M | 345.12%3.24M |
-Change in inventory | 319.67%4.1M | 118.75%1.51M | 685.31%2.51M | 105.68%485K | -77.46%381K | -21.01%-1.87M | 39.66%-8.07M | 107.86%320K | -30.96%-8.54M | 181.76%1.69M |
-Change in prepaid assets | 20.72%600K | 1.46%1.74M | -252.16%-353K | 21.69%707K | 130.23%891K | -3.87%497K | 520.83%1.72M | 112.64%232K | 1.04%581K | -51.99%387K |
-Change in payables and accrued expense | 89.57%-927K | -102.77%-242K | -47.27%6.13M | -20.81%7.61M | 66.71%-5.09M | -417.77%-8.89M | -50.76%8.73M | -21.83%11.63M | 36.30%9.61M | -380.26%-15.3M |
-Change in other current liabilities | 0.15%-676K | -244.73%-1.6M | 137.63%175K | ---434K | ---667K | ---677K | ---465K | ---465K | --0 | --0 |
Tax refund paid | ---54K | 80.65%-108K | 31.65%-54K | --0 | 83.54%-54K | --0 | -580.49%-558K | -618.18%-79K | -655.00%-151K | -543.14%-328K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 104.41%42.64M | 50.38%132.68M | -12.24%32.06M | 60.26%45.35M | 206.06%34.41M | 71.68%20.86M | -17.13%88.22M | 9.02%36.54M | 1.35%28.29M | -57.28%11.24M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -58.05%-31.12M | 39.69%-102.74M | -51.98%-32.29M | 69.88%-26.99M | 31.58%-23.77M | 20.41%-19.69M | -85.14%-170.33M | 17.51%-21.25M | -188.89%-89.61M | -104.94%-34.74M |
Net PPE purchase and sale | -59.23%-31.69M | 39.76%-102.94M | -50.20%-32.22M | 70.00%-26.95M | 31.33%-23.91M | 19.70%-19.9M | -85.71%-170.88M | 16.82%-21.45M | -189.28%-89.82M | -105.03%-34.82M |
Net business purchase and sale | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 |
Net investment purchase and sale | ---- | ---773K | ---500K | ---225K | ---- | ---- | --0 | --0 | --0 | ---- |
Interest received (cash flow from investment activities) | 167.92%568K | 78.75%976K | 108.70%432K | -10.95%187K | 72.62%145K | 371.11%212K | 307.46%546K | 508.82%207K | 577.42%210K | 154.55%84K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -58.05%-31.12M | 39.69%-102.74M | -51.98%-32.29M | 69.88%-26.99M | 31.58%-23.77M | 20.41%-19.69M | -85.14%-170.33M | 17.51%-21.25M | -188.89%-89.61M | -104.94%-34.74M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -57.71%-5.19M | -126.30%-15.59M | 7.99%-3.88M | -235.17%-4.29M | -106.75%-4.14M | -223.40%-3.29M | 1,185,480.00%59.28M | -15.00%-4.22M | -61.99%3.17M | 2,530.35%61.34M |
Net issuance payments of debt | -123.97%-3.17M | -480.11%-8.37M | 2.22%-2.78M | -126.11%-2.31M | 31.61%-1.87M | -32.15%-1.41M | 135.40%2.2M | -14.31%-2.84M | 1,219.62%8.85M | -13.89%-2.73M |
Net common stock issuance | ---- | --0 | --0 | --0 | --0 | ---- | 8,516.22%68.51M | --0 | -144.78%-492K | --69M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | 168.12%185K | -24.53%1.62M | 191.30%1.21M | --150K | -36.24%190K | -95.17%69K | -84.48%2.14M | -66.96%414K | --0 | -77.34%298K |
Interest paid (cash flow from financing activities) | -6.55%-992K | -41.75%-4.32M | -37.41%-1.18M | -45.83%-1.17M | -47.08%-1.03M | -36.91%-931K | -0.43%-3.04M | -9.30%-858K | -6.08%-803K | 6.14%-703K |
Net other financing activities | -19.74%-1.21M | 57.05%-4.52M | -21.21%-1.13M | 78.20%-955K | 68.45%-1.43M | -45.76%-1.01M | -183.06%-10.53M | 43.59%-929K | -511.73%-4.38M | -552.67%-4.52M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -57.71%-5.19M | -126.30%-15.59M | 7.99%-3.88M | -235.17%-4.29M | -106.75%-4.14M | -223.40%-3.29M | 1,185,480.00%59.28M | -15.00%-4.22M | -61.99%3.17M | 2,530.35%61.34M |
Net cash flow | ||||||||||
Beginning cash position | 19.99%82.54M | -24.42%68.79M | 50.07%84.16M | -37.92%70.83M | -15.65%65.88M | -24.42%68.79M | 14.19%91.01M | -35.33%56.08M | 38.87%114.09M | 1.76%78.1M |
Current changes in cash | 398.58%6.33M | 162.85%14.35M | -137.08%-4.11M | 124.20%14.07M | -82.82%6.5M | 84.42%-2.12M | -257.84%-22.83M | 170.65%11.08M | -1,210.33%-58.15M | 453.02%37.85M |
Effect of exchange rate changes | -98.86%-1.57M | -197.55%-596K | 52.52%2.49M | -647.41%-739K | 16.23%-1.55M | -212.55%-789K | 119.37%611K | 740.21%1.63M | 119.91%135K | -29.63%-1.86M |
End cash Position | 32.52%87.3M | 19.99%82.54M | 19.99%82.54M | 50.07%84.16M | -37.92%70.83M | -15.65%65.88M | -24.42%68.79M | -24.42%68.79M | -35.33%56.08M | 38.87%114.09M |
Free cash from | 1,044.10%10.95M | 135.62%29.53M | -102.41%-364K | 129.90%18.4M | 144.02%10.5M | 107.57%957K | -674.08%-82.92M | 95.29%15.08M | -1,863.24%-61.53M | -355.40%-23.84M |
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.