(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -286.74%-80.67K | -425.82%-904.41K | -1,329.43%-160.2K | 124.82%43.2K | -340.35%-172K | 13.03K | -174.99%-90.87K | 110.05%79.87K | -25.82%-174.03K | -55.14%71.56K |
Net income from continuing operations | -102.18%-2.36K | -259.32%-164.07K | -91.37%-143.48K | 4,674.91%108.3K | 102.64%102.98K | ---74.97K | 188.97%97.25K | 124.54%78.44K | 103.20%2.27K | -46.77%-3.9M |
Depreciation and amortization | 0.00%19.18K | 53.89%76.72K | -41.19%19.18K | 233.78%19.18K | -72.78%49.85K | --32.61K | -87.89%5.75K | -87.22%5.75K | -86.47%5.75K | 29.32%183.13K |
Asset impairment expenditure | ---- | 463.26%1.56M | ---- | ---- | -90.67%276.96K | ---- | ---- | ---- | ---- | --2.97M |
Remuneration paid in stock | ---- | --0 | ---- | ---- | --70K | ---- | ---- | ---- | ---- | --0 |
Remuneration paid in stock | ---- | --40K | --20K | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
Other non cashItems | -8.58%9.38K | -932.10%-1.75M | -801.07%-1.78M | 9.39%10.26K | -877.78%-169.93K | ---198.05K | -78.80%9.38K | -80.65%9.38K | -81.23%9.38K | -112.52%-17.38K |
Change In working capital | -9.48%-109.78K | -32.09%-663.22K | 294.09%181.98K | 47.62%-100.27K | -150.87%-502.11K | ---93.76K | -215.70%-203.24K | -104.52%-13.69K | -59.50%-191.42K | -50.46%987.05K |
-Change in receivables | -170.46%-41.5K | -2,329.19%-106.93K | -33.04%-118.82K | 5.23%58.89K | -101.61%-4.4K | ---89.31K | -425.85%-34.24K | -55.76%63.18K | -53.74%55.97K | 203.32%272.66K |
-Change in prepaid assets | -104.42%-342 | 417.71%57.94K | 240.43%88.73K | 168.83%7.74K | -136.83%-18.24K | --26.06K | -397.88%-22.93K | 68.79%-10.12K | -156.82%-11.25K | -22.46%49.52K |
-Change in payables and accrued expense | -17.53%43.23K | 2,741.07%783.71K | 1,734.37%884.06K | 156.50%52.42K | 105.15%27.59K | --48.19K | -141.87%-72.1K | -84.78%31.06K | -81.22%20.44K | -216.90%-536.02K |
-Change in other working capital | 49.31%-111.17K | -175.70%-1.4M | -753.79%-671.98K | 14.52%-219.33K | -142.22%-507.06K | ---78.71K | -517.09%-73.97K | -1,165.29%-97.81K | 27.82%-256.57K | -30.74%1.2M |
Interest paid (cash flow from operating activities) | -49.22%2.92K | ---- | ---- | --5.74K | ---- | ---- | --0 | --0 | --0 | 1.66%-223.51K |
Interest received (cash flow from operating activities) | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -16.22%70.39K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -286.74%-80.67K | -425.06%-904.41K | -1,353.38%-160.2K | 124.82%43.2K | -340.69%-172.25K | --12.78K | -174.99%-90.87K | 110.05%79.87K | -25.82%-174.03K | -55.14%71.56K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | 0 | -19.30%107.21K | |||||||
Net PPE purchase and sale | ---- | --0 | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---75.61K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 37.61%182.81K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---- | --0 | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -19.30%107.21K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 3.52%-25.48K | 869.15%1.01M | 8.78%-25.42K | -123.87%-26.41K | 162.71%104.01K | -27.87K | 132.88%30.63K | 90.08%-9.38K | -0.07%110.63K | 29.00%-165.85K |
Net issuance payments of debt | -16.58%-13.16K | -553.52%-104.53K | 47.62%-29.33K | ---11.29K | 95.44%-16K | ---56K | 144.80%40K | --0 | --0 | -37.61%-350.85K |
Net common stock issuance | ---- | 858.33%1.15M | --0 | ---- | --120K | --0 | --0 | --0 | --120K | --0 |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 433.33%200K |
Interest paid (cash flow from financing activities) | 18.52%-12.32K | ---37.5K | -86.11%3.91K | -61.27%-15.12K | --0 | --28.13K | -142.37%-9.38K | -10.82%-9.38K | -45.98%-9.38K | 7.12%-15K |
Net other financing activities | ---- | ---- | ---- | ---- | ---1 | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 3.52%-25.48K | 869.16%1.01M | 8.78%-25.42K | -123.87%-26.41K | 162.71%104K | ---27.87K | 132.88%30.63K | 90.08%-9.38K | -0.07%110.63K | 29.00%-165.85K |
Net cash flow | ||||||||||
Beginning cash position | 324.62%135.5K | -68.14%31.91K | 583.16%321.09K | -68.14%31.91K | 14.80%100.16K | --47K | 121.90%107.25K | -49.63%36.75K | 14.80%100.16K | 206.33%87.24K |
Current changes in cash | -732.06%-106.15K | 251.75%103.56K | -1,130.08%-185.62K | 126.49%16.79K | -628.45%-68.24K | ---15.09K | -229.42%-60.25K | 386.26%70.5K | -343.90%-63.41K | -78.02%12.91K |
End cash Position | -39.74%29.35K | 324.53%135.47K | 324.53%135.47K | 32.54%48.71K | -68.14%31.91K | --31.91K | -50.46%47K | 121.90%107.25K | -49.63%36.75K | 14.80%100.16K |
Free cash from | -286.74%-80.67K | -425.06%-904.41K | -1,353.38%-160.2K | 124.82%43.2K | -4,161.45%-172.25K | --12.78K | -197.52%-90.87K | 219.09%79.87K | -3.49%-174.03K | -102.53%-4.04K |
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 | -- | -- | -- | -- | 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.