(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 | -1,711.77%-2.24M | -1,729.83%-820.54K | -53.87%267.69K | -2.50%-260.74K | -937.29%-966.18K | 135.47%138.69K | 101.66%50.35K | -67.04%580.34K | 70.88%-254.37K | 115.85%115.39K |
Net income from continuing operations | -17.51%-1.1M | -17.14%-4.78M | -1,131.00%-1.64M | 83.04%-257.26K | -162.67%-1.95M | 44.52%-937.66K | 32.92%-4.08M | 90.65%-132.95K | 5.02%-1.52M | 33.73%-742.77K |
Operating gains losses | ---- | 170.10%953.44K | ---45.02K | --74.79K | ---- | ---- | 1,262.75%353K | --0 | --0 | --0 |
Depreciation and amortization | -3.35%33.33K | -0.29%137.96K | -13.35%34.49K | 4.56%34.49K | 4.56%34.49K | 5.84%34.49K | 6.15%138.36K | 23.02%39.8K | 0.30%32.99K | 0.30%32.99K |
Remuneration paid in stock | ---- | 297.19%554.74K | --492.04K | --62.7K | ---- | ---- | -87.78%139.67K | --0 | --0 | --0 |
Other non cashItems | -76.58%44.88K | 178.61%1.4M | 246.72%809.9K | 50.45%133.59K | 109.35%263.77K | 256.77%191.61K | 294.15%502.09K | --233.59K | --88.79K | --126K |
Change In working capital | -242.51%-1.21M | -69.44%916.97K | 39.32%612.85K | -127.09%-309.05K | -133.91%-237.09K | 18.06%850.25K | 78.01%3M | -83.88%439.89K | 868.95%1.14M | 128.32%699.18K |
-Change in receivables | ---- | --0 | 38,069.05%495.82K | -60,199.21%-454.35K | ---- | ---- | 709.21%615 | 1,855.41%1.3K | 881.82%756 | --8.71K |
-Change in inventory | -2,025.43%-911.75K | 607.07%509.83K | --0 | 223.45%284.1K | 33.05%268.62K | 68.40%-42.9K | 30.58%-100.54K | -13.46%63.46K | -2,149.57%-230.13K | 4,665.05%201.9K |
-Change in prepaid assets | -648.21%-1.43M | -44.88%356.99K | 120.50%79.33K | -58.06%391.76K | -762.36%-375.77K | 81.50%261.67K | 314.16%647.6K | -220.44%-387.02K | 689.18%934.02K | -130.34%-43.57K |
-Change in payables and accrued expense | 108.03%995.3K | -86.86%291.43K | -93.14%37.71K | -168.03%-290.7K | -87.33%65.96K | -33.60%478.45K | 1.10%2.22M | -76.42%549.56K | 4,864.02%427.3K | 226.13%520.56K |
-Change in other working capital | -9.01%139.24K | -202.91%-241.28K | --0 | -2,789.57%-239.86K | -1,432.48%-154.45K | 11,185.18%153.03K | 481.99%234.45K | 5,991.23%212.58K | 853.80%8.92K | 1,028.77%11.59K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -1,711.77%-2.24M | -1,729.83%-820.54K | -53.87%267.69K | -2.50%-260.74K | -937.29%-966.18K | 135.47%138.69K | 101.66%50.35K | -67.04%580.34K | 70.88%-254.37K | 115.85%115.39K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -2.5K | 0 | 0 | 0 | 0 | 0 | -51.70%-19.32K | 0 | 0 | -14.26K |
Net PPE purchase and sale | ---2.5K | --0 | --0 | --0 | --0 | --0 | -60.55%-20.45K | --0 | --0 | ---14.26K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | --1.13K | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---2.5K | --0 | --0 | --0 | --0 | --0 | -51.70%-19.32K | --0 | --0 | ---14.26K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 5,818.84%4.53M | 691.04%653.8K | -5.69%-638.9K | 106,531.75%359.35K | 366.09%1.01M | -128.68%-79.24K | -103.93%-110.62K | 69.30%-604.52K | -99.96%337 | -57.62%217.25K |
Net issuance payments of debt | 1,186.24%475.23K | 355.87%480.92K | -25.87%-644.49K | 3,205.79%441.69K | 169.22%727.47K | -208.06%-43.75K | 85.80%-187.96K | 75.15%-512.02K | -88.09%13.36K | 178.31%270.22K |
Net common stock issuance | --3.78M | 7.43%369.12K | --0 | --0 | 629.49%369.12K | --0 | -91.70%343.6K | --0 | --0 | -94.10%50.6K |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | --322.11K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Interest paid (cash flow from financing activities) | -26.48%-44.88K | 26.30%-196.25K | 106.04%5.59K | -532.20%-82.34K | 18.88%-84.01K | 37.93%-35.49K | ---266.26K | ---92.51K | ---13.02K | ---103.56K |
Net other financing activities | ---- | ---- | ---- | --0 | --0 | ---1 | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 5,818.77%4.53M | 691.04%653.8K | -5.69%-638.9K | 106,531.75%359.35K | 366.09%1.01M | -128.68%-79.24K | -103.93%-110.62K | 69.30%-604.52K | -99.96%337 | -57.62%217.25K |
Net cash flow | ||||||||||
Beginning cash position | -85.03%29.37K | -28.87%196.1K | 81.84%400.58K | -36.34%301.96K | 63.88%255.55K | -28.87%196.1K | -45.07%275.7K | -54.70%220.29K | 13.03%474.33K | -75.65%155.94K |
Current changes in cash | 3,757.97%2.29M | -109.49%-166.74K | -1,434.62%-371.21K | 138.82%98.61K | -85.42%46.41K | 149.64%59.45K | 64.81%-79.59K | 88.51%-24.19K | -481.24%-254.04K | 244.29%318.39K |
End cash Position | 808.97%2.32M | -85.03%29.37K | -85.03%29.37K | 81.84%400.58K | -36.34%301.96K | 63.88%255.55K | -28.87%196.1K | -28.87%196.1K | -54.70%220.29K | 13.03%474.33K |
Free cash from | -1,713.57%-2.24M | -2,844.54%-820.54K | -53.87%267.69K | -2.50%-260.74K | -1,055.30%-966.18K | 134.92%138.69K | 100.98%29.9K | -67.00%580.34K | 71.06%-254.37K | 113.79%101.14K |
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 | -- | -- | -- |
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.