(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 | 157.62%3.08M | 79.01%-5.43M | 141.41%1.01M | 163.80%3.48M | 33.64%-4.57M | 51.71%-5.34M | -41.62%-25.85M | 64.77%-2.45M | -0.67%-5.45M | -43.29%-6.89M |
Net income from continuing operations | 84.74%-1.07M | 73.15%-9.78M | 108.21%301.08K | 91.26%-931.88K | 78.82%-2.14M | 41.54%-7.01M | -38.09%-36.42M | 61.00%-3.67M | 0.16%-10.66M | -90.29%-10.11M |
Operating gains losses | 464.71%434K | -106.40%-297.95K | 49.16%-514.72K | -79.35%848.83K | -121.04%-513.06K | 86.55%-119K | 101.55%4.65M | -14.00%-1.01M | 32.00%4.11M | 4,035.63%2.44M |
Depreciation and amortization | -3.21%332K | 12.20%1.34M | -2.82%318.49K | 3.02%326.36K | 27.91%353.71K | 24.89%343K | 75.50%1.2M | 30.49%327.74K | 117.20%316.8K | 92.52%276.53K |
Remuneration paid in stock | 105.26%1.45M | 106.42%5.75M | 111.20%1.4M | 69.90%1.62M | 213.45%2.02M | 34.93%704K | -32.43%2.79M | -54.88%663.41K | -23.37%956.05K | -43.74%644.96K |
Other non cashItems | -31.20%-904K | -143.55%-3.48M | -136.87%-3.55M | -101.31%-372 | 2,008.40%763.05K | -10,330.14%-689K | -3,927.17%-1.43M | -19,360.06%-1.5M | 224.14%28.48K | 260.68%36.19K |
Change In working capital | 95.71%1.51M | -199.90%-2.11M | -105.98%-89.05K | 896.24%1.61M | -2,409.44%-4.4M | -23.31%769K | 118.20%2.11M | -7.22%1.49M | -127.02%-201.98K | 79.46%-175.37K |
-Change in receivables | -73.36%-475K | 15.85%-1.43M | -130.01%-85.67K | 110.86%96.03K | -25.54%-1.16M | -61.00%-274K | -489.37%-1.69M | 925.76%285.53K | -316.68%-883.94K | -542.85%-925.46K |
-Change in prepaid assets | 1,460.94%999K | -256.42%-1.47M | -18.61%535.45K | 26.64%1.09M | -229.56%-3.15M | -83.12%64K | 142.69%938.07K | 35.52%657.91K | 193.22%857.87K | 30.97%-956.76K |
-Change in payables and accrued expense | 19.13%411K | -140.45%-510.09K | -140.82%-311.85K | 117.83%76.53K | -239.62%-619.78K | -28.48%345K | -20.83%1.26M | -1.60%763.98K | -158.74%-429.34K | 355.95%443.91K |
-Change in other working capital | -10.09%570K | -19.85%1.29M | -4.08%-226.98K | 37.84%349.33K | -57.72%533.95K | 103.55%634K | -13.51%1.61M | -157.69%-218.08K | -52.08%253.43K | 118.27%1.26M |
Interest received (cash flow from operating activities) | 103.66%1.34M | 152.50%3.15M | ---- | ---- | ---- | --656K | --1.25M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 157.63%3.08M | 79.01%-5.43M | 141.41%1.01M | 163.80%3.48M | 33.62%-4.57M | 51.72%-5.34M | -41.62%-25.85M | 64.77%-2.45M | -0.67%-5.45M | -43.29%-6.89M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -3,766.67%-116K | 104.24%53.37K | 0 | 95.37%-5.52K | 113.09%61.89K | 99.54%-3K | -92.25%-1.26M | 93.97%-17.97K | 43.57%-119.17K | -884.06%-472.85K |
Net PPE purchase and sale | -3,766.67%-116K | 104.33%53.37K | --0 | 95.37%-5.52K | 113.09%61.89K | 99.53%-3K | -123.89%-1.23M | 99.00%-2.97K | 43.57%-119.17K | -1,954.36%-472.85K |
Net intangibles purchas and sale | ---- | --0 | --0 | --0 | ---- | ---- | 74.22%-26.98K | ---15K | --2 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -3,766.67%-116K | 104.24%53.37K | --0 | 95.37%-5.52K | 113.09%61.89K | 99.54%-3K | -92.25%-1.26M | 93.97%-17.97K | 43.57%-119.17K | -884.06%-472.85K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -1,965.31%-1.83M | -901.07%-2.41M | -1,294.89%-1.57M | -683.03%-805.48K | -303.78%-135.83K | 206.13%98K | -100.17%-241.18K | 8.37%-112.63K | 31.78%-102.87K | -99.95%66.66K |
Net issuance payments of debt | -8.82%-111K | 12.17%-458.42K | 13.70%-108.32K | 19.75%-104.67K | -7.62%-143.43K | 23.16%-102K | 3.13%-521.95K | 7.58%-125.52K | 5.25%-130.42K | 0.89%-133.27K |
Net common stock issuance | ---1.76M | ---900.16K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -76.50%47K | -17.88%230.55K | 50.52%19.39K | -87.08%3.56K | -96.20%7.6K | 395.02%200K | 309.86%280.77K | -0.01%12.88K | -42.62%27.55K | 2,531.00%199.93K |
Net other financing activities | ---- | ---1.29M | ---582.03K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -1,965.31%-1.83M | -901.07%-2.41M | -1,294.89%-1.57M | -683.03%-805.48K | -303.78%-135.83K | 206.13%98K | -100.17%-241.18K | 8.37%-112.63K | 31.78%-102.87K | -99.95%66.66K |
Net cash flow | ||||||||||
Beginning cash position | -7.71%86.61M | -25.55%93.85M | -9.19%86.59M | -19.60%84.67M | -22.88%88.77M | -25.55%93.85M | 1,290.41%126.05M | -28.08%95.36M | -25.59%105.31M | 1,431.54%115.1M |
Current changes in cash | 121.63%1.14M | 71.53%-7.79M | 78.44%-556.5K | 147.00%2.66M | 36.30%-4.65M | 55.56%-5.25M | -122.92%-27.35M | 65.01%-2.58M | 1.80%-5.67M | -105.44%-7.3M |
Effect of exchange rate changes | -357.14%-432K | 111.37%551.81K | -46.06%576.39K | 82.61%-744.25K | 122.06%551.67K | -80.40%168K | -106.05%-4.85M | 26.79%1.07M | -35.12%-4.28M | -10,882.45%-2.5M |
End cash Position | -1.64%87.31M | -7.71%86.61M | -7.71%86.61M | -9.19%86.59M | -19.60%84.67M | -22.88%88.77M | -25.55%93.85M | -25.55%93.85M | -28.08%95.36M | -25.59%105.31M |
Free cash from | 153.98%2.89M | 79.92%-5.44M | 141.11%1.01M | 162.18%3.46M | 37.88%-4.57M | 54.37%-5.35M | -43.38%-27.11M | 65.97%-2.47M | 0.99%-5.57M | -51.61%-7.36M |
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.