(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 | 92.34%-15.98K | -251.77%-345.95K | 26.74%-243.45K | -162.92%-208.74K | 145.82%227.94K | -332.29K | -10.79%328.35K | 90.85%-99.87K | 15.63%331.74K | 27.65%-497.46K |
Net income from continuing operations | -7.50%-781.87K | 8.10%-2.07M | 25.25%-757.53K | 2.79%-727.35K | 33.08%-2.26M | ---1.01M | 40.85%-92K | 28.31%-401.62K | -71.82%-748.26K | -404.75%-3.37M |
Operating gains losses | ---156 | 204.10%16.99K | --1 | ---- | -533.98%-16.33K | --0 | ---- | ---- | ---- | ---2.58K |
Depreciation and amortization | -8.82%169.76K | -5.03%746.94K | -8.37%185.99K | -2.55%186.19K | 58.27%786.53K | --202.99K | 9.50%199.32K | 285.12%193.17K | 318.63%191.05K | 4,121.18%496.96K |
Remuneration paid in stock | ---- | -78.49%49.59K | --0 | ---- | -1.99%230.58K | --11.53K | -57.04%80.7K | --69.17K | --69.17K | --235.25K |
Deferred tax | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9,593.50%-94.94K |
Other non cashItems | -0.45%303.86K | -5.30%1.06M | -57.70%225.08K | 69.51%305.23K | -44.34%1.11M | --532.13K | 415.40%372.23K | -14.75%30.32K | 461.27%180.06K | 10,456.41%2M |
Change In working capital | 975.23%292.42K | -138.77%-142.56K | 257.16%103.01K | -95.75%27.2K | 56.41%367.69K | ---65.54K | -364.58%-215.58K | 101.47%9.1K | -1.16%639.71K | 480.72%235.08K |
-Change in receivables | 85.90%-19.15K | -118.94%-194.99K | 87.14%-6.01K | -5,010.34%-135.82K | -200.27%-89.06K | ---46.74K | -121.98%-37.17K | 92.17%-7.91K | 103.35%2.77K | 201.34%88.83K |
-Change in inventory | -110.43%-278 | 106.36%547 | 57.16%1.24K | 125.32%2.67K | -48.94%-8.6K | --789 | 62.59%-2.5K | --3.65K | ---10.53K | ---5.77K |
-Change in prepaid assets | 59.56%-34.71K | -187.39%-93.03K | -259.29%-46.38K | -461.81%-85.84K | -22.21%106.46K | --29.11K | -84.39%45.62K | -96.83%8K | 106.42%23.72K | 146.42%136.85K |
-Change in payables and accrued expense | 180.31%82.65K | -28.59%151.37K | 372.33%133.79K | -79.78%29.49K | 186.12%211.97K | --28.33K | 201.60%74.1K | 95.87%-36.27K | -80.83%145.81K | -164.08%-246.14K |
-Change in other working capital | 21.79%263.91K | -104.40%-6.46K | 126.43%20.36K | -54.66%216.7K | -43.77%146.93K | ---77.03K | 1.58%-295.63K | -62.36%41.64K | 41.04%477.94K | 512.42%261.32K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 92.34%-15.98K | -251.77%-345.95K | 26.74%-243.45K | -162.92%-208.74K | 145.82%227.94K | ---332.29K | -10.79%328.35K | 90.85%-99.87K | 15.63%331.74K | 27.65%-497.46K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 25.96%-28.69K | 93.12%-82.65K | 95.37%-610 | 78.41%-38.74K | 78.00%-1.2M | -13.18K | 96.87%-42.34K | 54.78%-966.48K | 92.86%-179.44K | 14.19%-5.46M |
Capital expenditure reported | ---- | 93.04%-83.65K | 95.37%-610 | ---- | 80.33%-1.2M | ---13.18K | 96.88%-42.34K | 54.79%-966.48K | 92.86%-179.44K | -625.91%-6.11M |
Net PPE purchase and sale | 25.96%-28.69K | --1K | ---- | ---38.74K | --0 | ---- | ---- | ---- | ---- | ---- |
Net investment purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --643.39K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --3.12K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 25.96%-28.69K | 93.12%-82.65K | 95.37%-610 | 78.41%-38.74K | 78.00%-1.2M | ---13.18K | 96.87%-42.34K | 54.78%-966.48K | 92.86%-179.44K | 14.19%-5.46M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 146.01%87.85K | 28.57%-97.79K | 123.27%44.16K | -8.22%-190.93K | -101.97%-136.9K | -189.76K | -116.17%-344.41K | -78.64%573.7K | -107.13%-176.42K | -14.96%6.94M |
Net issuance payments of debt | 54.80%-46.98K | 16.09%223.78K | 85.96%-14.44K | -2.58%-103.95K | -96.46%192.76K | ---102.82K | -104.49%-101.69K | -81.44%498.6K | -117.24%-101.33K | 29.72%5.44M |
Net common stock issuance | --285K | --400K | --10K | --0 | --0 | --0 | --0 | ---- | ---- | -49.25%1.98M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --20K |
Interest paid (cash flow from financing activities) | -72.64%-150.17K | -176.50%-911.5K | -74.15%-151.4K | -15.84%-86.98K | -21.97%-329.66K | ---86.94K | ---- | ---- | ---75.09K | ---270.27K |
Net other financing activities | ---- | --189.94K | --200K | ---- | ---- | ---- | ---- | ---- | ---- | -401.75%-225.13K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 146.01%87.85K | 28.57%-97.79K | 123.27%44.16K | -8.22%-190.93K | -101.97%-136.9K | ---189.76K | -116.17%-344.41K | -78.64%573.7K | -107.13%-176.42K | -14.96%6.94M |
Net cash flow | ||||||||||
Beginning cash position | -53.58%456.1K | -53.06%982.48K | -56.78%656K | -53.06%982.48K | 88.39%2.09M | --1.52M | 92.50%1.58M | 51.99%2.07M | 88.39%2.09M | 131,373.37%1.11M |
Current changes in cash | 109.85%43.18K | 52.60%-526.38K | 62.65%-199.9K | -1,717.54%-438.41K | -213.08%-1.11M | ---535.24K | -105.11%-58.4K | 9.16%-492.65K | -109.64%-24.12K | -11.55%981.94K |
End cash Position | -8.23%499.28K | -53.58%456.1K | -53.58%456.1K | -73.70%544.07K | -53.06%982.48K | --982.48K | -22.64%1.52M | 92.50%1.58M | 51.99%2.07M | 88.39%2.09M |
Free cash from | 81.75%-45.17K | 55.87%-429.6K | 29.36%-244.06K | -262.49%-247.48K | 85.26%-973.52K | ---345.48K | 128.98%286.01K | 66.98%-1.07M | 106.84%152.3K | -331.99%-6.6M |
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.