(Q1)Mar 31, 2024 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -23.23%-13.07M | 53.16%-2.34M | 28.19%-4.16M | -98.49%-10.61M | -8.07%-5M | 4.99%-5.79M | -11.24%-5.34M | -97.43%-21.71M | -24.28%-6.2M | -46.70%-4.62M |
Net income from continuing operations | -194.94%-17.64M | 79.62%-3.35M | 21.29%-5.46M | 4.54%-5.98M | -186.35%-16.46M | -21.85%-6.93M | -7.28%-6.26M | -101.87%-26.98M | -49.71%-9.7M | -48.98%-5.75M |
Operating gains losses | 1,943.65%1.11M | -268.11%-433.17K | 264.21%81.55K | 506.68%54.54K | 893.32%257.68K | -140.34%-49.66K | 61.03%-13.41K | 273.18%26.68K | -247.19%-87.94K | -66.16%25.94K |
Depreciation and amortization | -2.93%48.86K | -0.72%51.15K | -24.71%39.7K | -9.31%50.33K | 23.64%51.52K | 10.21%52.73K | 7.88%55.5K | 180.11%211.91K | 64.59%70.95K | 248.41%41.67K |
Asset impairment expenditure | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.52M | ---- | ---- |
Remuneration paid in stock | 23.55%637.88K | 69.58%513.7K | 65.22%510.31K | -41.76%516.31K | 14.89%302.93K | 10.45%308.87K | 14.53%886.51K | -39.56%1.56M | -85.88%247.18K | -11.95%263.68K |
Other non cashItems | 511.97%2.43M | -91.94%1.12M | 8,078.66%624.03K | 4,687.14%397.67K | 14,280.71%13.92M | -14.42%7.63K | 64.95%8.31K | 9.54%119.4K | 182.34%8.68K | -4.60%96.77K |
Change In working capital | 105.85%330.44K | 92.20%-239.34K | -94.28%47.44K | -33,907.27%-5.65M | -540.62%-3.07M | 196.65%829.14K | -106.94%-16.6K | 55.66%-173.13K | 30.63%-250.71K | 221.16%696.26K |
-Change in receivables | 490.74%710.93K | 205.34%275.8K | -261.70%-105.84K | 216.82%120.35K | 47.21%-261.81K | 111.46%65.46K | 80.07%-103.02K | -81.92%-1.88M | 48.98%-294.87K | -7.31%-495.99K |
-Change in payables and accrued expense | 93.40%-380.5K | 73.43%-515.13K | -79.93%153.28K | -6,773.04%-5.77M | -262.60%-1.94M | 366.43%763.69K | -88.57%86.42K | 165.56%1.71M | -79.60%44.16K | 75.59%1.19M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -23.23%-13.07M | 53.16%-2.34M | 28.19%-4.16M | -98.49%-10.61M | -8.07%-5M | 4.99%-5.79M | -11.24%-5.34M | -97.43%-21.71M | -24.28%-6.2M | -46.70%-4.62M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -992.48%-1.84M | -324.71%-1.82M | -7,485.85%-5.23M | 83.09%-168.11K | 1,067.63%808.98K | 183.79%70.78K | -109.21%-993.94K | 190.24%10.63M | 99.53%-2.46K | 99.25%-83.6K |
Net PPE purchase and sale | -16,499.48%-1.32M | -43,233.31%-1.53M | -144,777.71%-4.98M | 31.45%-7.95K | 95.78%-3.52K | 95.93%-3.44K | 94.29%-11.6K | 51.83%-373.57K | 99.55%-2.46K | 51.86%-83.6K |
Net investment purchase and sale | -222.55%-516.59K | -132.02%-290.76K | -435.98%-249.34K | 83.70%-160.16K | --908.12K | --74.21K | -108.93%-982.34K | 200.00%11M | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -992.48%-1.84M | -324.71%-1.82M | -7,485.85%-5.23M | 83.09%-168.11K | 1,067.63%808.98K | 183.79%70.78K | -109.21%-993.94K | 190.24%10.63M | 99.53%-2.46K | 99.25%-83.6K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 373,632.89%33.92M | 14,171.91%6.67M | 6,780.58%6.38M | -100.12%-9.08K | -101.69%-47.41K | -110.29%-95.57K | 1,478.52%7.37M | -53.77%14.33M | 7,726.43%10.13M | -84.16%2.8M |
Net issuance payments of debt | 74,493.68%23.5M | 20,067.23%6.59M | 16,967.16%6.65M | 14.84%-31.58K | -111.70%-33.02K | 88.85%-39.45K | -129.68%-37.09K | 14.49%16.85K | -606.99%-36.42K | 1,307.50%282.19K |
Net common stock issuance | --5M | 4,125.06%579.45K | --42.5K | --0 | -100.57%-14.4K | ---- | ---- | -53.80%14.31M | 469.05%10.31M | -84.62%2.52M |
Proceeds from stock option exercised by employees | 24,029.98%5.43M | --0 | --0 | -99.70%22.5K | --0 | -33,797.59%-7.41M | 5,773.93%7.41M | ---- | ---- | --0 |
Net other financing activities | ---- | --294.62K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 373,632.89%33.92M | 14,171.91%6.67M | 6,780.58%6.38M | -100.12%-9.08K | -101.92%-47.41K | -107.59%-95.57K | 1,478.52%7.37M | -53.77%14.33M | 7,726.43%10.13M | -86.03%2.47M |
Net cash flow | ||||||||||
Beginning cash position | -52.35%9.34M | -26.55%5.82M | -35.79%8.82M | 54.34%19.61M | -27.97%7.93M | -13.71%13.74M | 34.23%12.7M | 655.69%9.46M | -40.90%8.77M | -4.41%11.01M |
Current changes in cash | 276.33%19.02M | 159.38%2.51M | 48.41%-3M | -1,140.00%-10.78M | -89.24%-4.23M | -18.23%-5.81M | -83.95%1.04M | -60.55%3.24M | 173.07%3.93M | -167.26%-2.24M |
End cash Position | 221.45%28.36M | 125.63%8.34M | -26.55%5.82M | -35.79%8.82M | -57.87%3.7M | -27.97%7.93M | -13.71%13.74M | 34.23%12.7M | 34.23%12.7M | -40.90%8.77M |
Free cash from | -35.57%-14.39M | 22.65%-3.87M | -57.85%-9.14M | -98.21%-10.62M | -6.23%-5M | 6.23%-5.79M | -6.56%-5.36M | -87.76%-22.1M | -11.99%-6.2M | -41.55%-4.71M |
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 with Explanatory Notes | -- | -- |
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.