(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 | 253.38%40.46M | -66.22%22.78M | -41.02%17.16M | -70.51%1.52M | -152.85%-7.35M | -40.63%11.45M | 67.44M | 29.1M | 390.60%5.16M | 13.9M |
Net income from continuing operations | 135.95%7.72M | -258.12%-41.02M | -190.20%-12.75M | 6.14%-9.45M | -39.17%2.65M | -222.63%-21.48M | --25.94M | --14.13M | -394.53%-10.07M | --4.36M |
Operating gains losses | -123.19%-6.72M | 831.25%43.03M | 203.61%14.07M | -45.05%12.1M | -482.63%-12.14M | 265.69%28.99M | ---5.89M | ---13.58M | 953.35%22.03M | --3.17M |
Depreciation and amortization | 94.23%9.56M | 31.60%25.59M | 86.76%9.45M | 21.87%5.95M | 9.33%5.26M | 5.03%4.92M | --19.44M | --5.06M | 130.64%4.88M | --4.82M |
Unrealized gains and losses of investment securities | ---2.35M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Remuneration paid in stock | -50.39%821K | 91.93%4.02M | -7.34%656K | 37.17%465K | 105.79%1.25M | 273.59%1.66M | --2.1M | --708K | 32.94%339K | --605K |
Deferred tax | 129.81%2.28M | -329.12%-22.83M | -313.67%-12.78M | 20.17%-3.5M | -42.42%1.11M | -218.92%-7.66M | --9.97M | --5.98M | -430.66%-4.38M | --1.92M |
Other non cashItems | 128.83%10.82M | 204.45%21.83M | 69.30%5.51M | 208.91%6.03M | 500.86%5.56M | 356.27%4.73M | --7.17M | --3.26M | 269.70%1.95M | --925K |
Change In working capital | 6,262.15%18.32M | -189.91%-7.83M | -4.03%12.99M | -5.10%-10.08M | -482.12%-11.04M | -95.68%288K | --8.71M | --13.54M | -40.28%-9.59M | ---1.9M |
-Change in receivables | -315.96%-7.92M | -199.62%-3.11M | 50.06%8.12M | -245.82%-8.44M | 13.09%-883K | -263.80%-1.91M | --3.12M | --5.41M | 56.84%-2.44M | ---1.02M |
-Change in inventory | 852.87%3.67M | -3,778.98%-42.44M | -5,149.88%-22.1M | -2,120.04%-10.86M | -4,785.87%-8.99M | ---488K | ---1.09M | ---421K | ---489K | ---184K |
-Change in prepaid assets | 256.47%2.81M | -11,229.58%-7.9M | -724.79%-5.95M | 339.94%2.57M | -54,400.00%-2.73M | -1,029.53%-1.79M | --71K | --952K | ---1.07M | ---5K |
-Change in payables and accrued expense | 143.75%10.91M | 589.18%45.61M | 333.47%32.92M | 219.00%6.65M | 325.90%1.56M | -15.63%4.48M | --6.62M | --7.6M | -373.33%-5.59M | ---691K |
-Change in other working capital | --8.86M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 253.38%40.46M | -66.22%22.78M | -41.02%17.16M | -70.51%1.52M | -152.85%-7.35M | -40.63%11.45M | --67.44M | --29.1M | 390.60%5.16M | --13.9M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 113.30%9.86M | 30.06%-136.04M | 75.80%-24.42M | -114.13%-36.7M | 98.46%-799K | -200.25%-74.12M | -194.5M | -100.9M | 90.48%-17.14M | -51.77M |
Net PPE purchase and sale | 92.93%-5.77M | 17.08%-202.81M | 58.79%-31.66M | 42.09%-33.7M | 10.21%-55.83M | -72.25%-81.62M | ---244.58M | ---76.83M | -1,624.45%-58.18M | ---62.18M |
Net business purchase and sale | ---- | --0 | ---- | ---- | --0 | ---- | ---30.1M | ---- | ---- | ---15M |
Net investment purchase and sale | ---2.09M | ---- | ---- | --0 | ---- | --0 | ---- | ---- | ---7.6M | ---- |
Net other investing changes | 136.49%17.73M | -16.72%66.77M | 143.75%7.25M | -106.17%-3M | 116.63%55.03M | -66.97%7.5M | --80.18M | ---16.56M | 1,341.73%48.64M | --25.4M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 113.30%9.86M | 30.06%-136.04M | 75.80%-24.42M | -114.13%-36.7M | 98.46%-799K | -200.25%-74.12M | ---194.5M | ---100.9M | 90.48%-17.14M | ---51.77M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -173.32%-38.3M | -25.78%101.98M | -91.36%7.06M | 312.31%13.56M | -34.35%29.12M | 555.79%52.23M | 137.41M | 81.8M | -98.27%3.29M | 44.36M |
Net issuance payments of debt | -153.36%-29.49M | -21.26%117.43M | -87.95%10.58M | 180.35%17.67M | -27.03%33.91M | 547.99%55.27M | --149.13M | --87.83M | -84.73%6.3M | --46.47M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Interest paid (cash flow from financing activities) | -190.47%-8.81M | -31.90%-15.45M | 41.69%-3.52M | -36.38%-4.11M | -126.93%-4.79M | -445.50%-3.03M | ---11.71M | ---6.03M | -112.62%-3.02M | ---2.11M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---8K | --0 | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -173.32%-38.3M | -25.78%101.98M | -91.36%7.06M | 312.31%13.56M | -34.35%29.12M | 555.79%52.23M | --137.41M | --81.8M | -98.27%3.29M | --44.36M |
Net cash flow | ||||||||||
Beginning cash position | -99.08%105K | 1,013.41%11.38M | -78.58%296K | 117.58%21.91M | -73.81%939K | 1,013.41%11.38M | --1.02M | --1.38M | --10.07M | --3.59M |
Current changes in cash | 215.14%12.02M | -208.85%-11.27M | -101.91%-191K | -148.77%-21.62M | 223.36%20.97M | -507.34%-10.44M | --10.36M | --10M | -207.62%-8.69M | --6.49M |
End cash Position | 1,191.37%12.13M | -99.08%105K | -99.08%105K | -78.58%296K | 117.58%21.91M | -73.81%939K | --11.38M | --11.38M | -82.88%1.38M | --10.07M |
Free cash from | 149.43%34.69M | -1.63%-180.02M | 69.62%-14.5M | 39.32%-32.17M | -30.87%-63.18M | -149.72%-70.17M | ---177.13M | ---47.74M | -929.55%-53.02M | ---48.28M |
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.