(Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 80.10%-733K | 54.20%-1.75M | 21.22%-10.92M | 74.16%-1.07M | 28.15%-2.35M | -8.10%-3.68M | -24.93%-3.82M | 23.95%-13.86M | 18.59%-4.13M | 22.43%-3.27M |
Net income from continuing operations | 53.19%-1.69M | 50.57%-2.36M | 12.05%-13.03M | 48.51%-2.42M | 44.03%-2.23M | -14.38%-3.6M | -60.66%-4.77M | -141.27%-14.81M | 9.41%-4.71M | -203.83%-3.99M |
Operating gains losses | ---- | -575.00%-135K | 99.39%-23K | --0 | 96.71%-5K | 100.12%2K | 98.94%-20K | 77.52%-3.76M | 96.25%-45K | 98.44%-152K |
Depreciation and amortization | -20.50%353K | -22.12%352K | -30.80%1.83M | -22.75%377K | 20.26%558K | -45.52%444K | -48.58%452K | -17.11%2.65M | -40.63%488K | -45.02%464K |
Asset impairment expenditure | --0 | --0 | --19K | --0 | --0 | --0 | --19K | --0 | --0 | --0 |
Remuneration paid in stock | -32.05%106K | -70.08%158K | -71.25%420K | -59.20%82K | -194.79%-346K | -61.58%156K | 7.98%528K | -14.21%1.46M | -61.93%201K | -26.41%365K |
Deferred tax | ---- | ---- | ---15K | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
Other non cashItems | 95.00%39K | 223.08%42K | -82.24%84K | 828.57%65K | -109.92%-13K | -93.90%20K | 85.71%13K | 1,651.85%473K | -12.50%7K | 1,771.43%131K |
Change In working capital | 165.05%456K | 568.29%192K | -260.47%-207K | 1,330.43%849K | -234.04%-314K | -456.35%-701K | -109.81%-41K | 140.82%129K | -215.00%-69K | -129.65%-94K |
-Change in receivables | --135K | 110.59%18K | ---- | ---- | ---- | ---- | -2,733.33%-170K | ---- | ---- | ---- |
-Change in inventory | --92K | -97.06%1K | ---- | ---- | ---- | ---- | 88.89%34K | ---- | ---- | ---- |
-Change in prepaid assets | --57K | -20.25%256K | ---- | ---- | ---- | ---- | 9.93%321K | ---- | ---- | ---- |
-Change in payables and accrued expense | --170K | 29.20%-160K | ---- | ---- | ---- | ---- | -22,700.00%-226K | ---- | ---- | ---- |
-Change in other working capital | --2K | --77K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 80.10%-733K | 54.20%-1.75M | 21.22%-10.92M | 74.16%-1.07M | 28.15%-2.35M | -8.10%-3.68M | -24.93%-3.82M | 23.95%-13.86M | 18.59%-4.13M | 22.43%-3.27M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0 | -96.12%135K | 176.10%3.47M | 100.17%6K | -110.45%-14K | 99.89%-1K | 1,159.76%3.48M | -171.98%-4.55M | -1,033.11%-3.46M | 120.68%134K |
Capital expenditure reported | ---- | --0 | 9.24%-619K | -123.20%-58K | 83.96%-30K | ---- | ---524K | 61.38%-682K | 167.75%250K | 66.67%-187K |
Net PPE purchase and sale | --0 | --135K | -94.31%7K | -91.25%7K | --0 | ---7K | --0 | 3.36%123K | --80K | --43K |
Net investment purchase and sale | --0 | --0 | 199.50%4M | 99.50%-20K | --21K | --1K | --4M | ---4.02M | ---4.02M | --0 |
Net other investing changes | ---- | ---- | 196.15%77K | ---- | -101.80%-5K | 101.34%5K | ---- | 196.30%26K | 265.63%234K | 419.54%278K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | --0 | -96.12%135K | 176.10%3.47M | 100.17%6K | -110.45%-14K | 99.89%-1K | 1,159.76%3.48M | -171.98%-4.55M | -1,033.11%-3.46M | 120.68%134K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 216.89%346K | 140.80%71K | 56.02%-318K | 238.34%267K | 33.53%-115K | -67.23%-296K | 3.33%-174K | -102.12%-723K | 19.25%-193K | -8.81%-173K |
Net issuance payments of debt | 13.79%-200K | -13.79%-198K | 70.68%-212K | 413.92%609K | -139.88%-415K | -33.33%-232K | 4.40%-174K | -13.50%-723K | -18.29%-194K | -4.85%-173K |
Net common stock issuance | --0 | --270K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net other financing activities | 953.13%546K | ---1K | ---106K | ---342K | --300K | -2,033.33%-64K | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 216.89%346K | 140.80%71K | 56.02%-318K | 238.34%267K | 33.53%-115K | -67.23%-296K | 3.33%-174K | -102.12%-723K | 19.25%-193K | -8.81%-173K |
Net cash flow | ||||||||||
Beginning cash position | -84.52%1.62M | -71.43%3.15M | -63.45%11.01M | -80.03%3.68M | -70.70%6.47M | -60.28%10.47M | -63.45%11.01M | 89.49%30.12M | -48.43%18.43M | -45.81%22.07M |
Current changes in cash | 90.28%-387K | -198.45%-1.54M | 59.38%-7.77M | 89.80%-793K | 25.10%-2.48M | 11.30%-3.98M | 85.50%-517K | -234.54%-19.14M | -38.54%-7.78M | 34.11%-3.31M |
Effect of exchange rate changes | 119.05%4K | 181.82%18K | -442.31%-89K | -111.80%-42K | 97.92%-7K | -110.29%-21K | 88.83%-22K | 2,700.00%26K | 17,700.00%356K | -1,785.00%-337K |
Cash adjustments other than cash changes | ---547K | ---- | ---- | ---- | ---301K | --0 | ---- | ---- | ---- | --0 |
End cash Position | -89.33%690K | -84.52%1.62M | -71.43%3.15M | -71.43%3.15M | -80.03%3.68M | -70.70%6.47M | -60.28%10.47M | -63.45%11.01M | -63.45%11.01M | -48.43%18.43M |
Free cash from | 80.14%-733K | 59.73%-1.75M | 20.66%-11.54M | 71.00%-1.12M | 31.17%-2.38M | 6.27%-3.69M | -32.73%-4.34M | 27.25%-14.54M | 28.71%-3.88M | 27.62%-3.46M |
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.