(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 | 37.08%-1.85M | -110.03%-12.72M | -306.24%-7.92M | 119.28%1.2M | -60.42%-3.06M | -65.01%-2.93M | -65.33%-6.06M | 10,056.61%3.84M | -686.07%-6.21M | -1.91M |
Net income from continuing operations | 68.55%-2.79M | -150.30%-20.82M | -185.09%-16.05M | 204.39%24.91M | -1,044.15%-20.8M | -489.77%-8.88M | -118.84%-8.32M | 1,339.14%18.86M | -2,456.00%-23.86M | ---1.82M |
Operating gains losses | ---- | ---777 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -56.64%5.5K | -31.78%34.58K | -189.39%-19.32K | 1,312.76%64.7K | -246.06%-23.48K | -30.91%12.67K | 338.39%50.69K | 86.87%21.61K | ---5.34K | --16.08K |
Asset impairment expenditure | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---591 |
Remuneration paid in stock | 804.57%944.87K | 380.02%2.82M | 350.36%2.77M | -144.50%-734.97K | 1,456.82%673.79K | --104.46K | --586.95K | ---1.11M | --1.65M | --43.28K |
Other non cashItems | -97.32%163.61K | 419.24%6.49M | ---- | ---- | --17.32M | --6.12M | --1.25M | ---15.68M | ---- | ---- |
Change In working capital | 41.29%-166.49K | -431.86%-1.24M | -164.17%-1.12M | 142.87%397.53K | -57.52%-237.38K | 2.52%-283.59K | 270.79%374.29K | 18.41%1.74M | -886.05%-927.27K | ---150.7K |
-Change in receivables | 77.89%427.75K | 84.37%-97.33K | 197.17%615.31K | -253.16%-766.38K | -33.88%-186.72K | 168.64%240.46K | -1,317.20%-622.6K | -225.44%-633.21K | -28.47%500.39K | ---139.46K |
-Change in inventory | -305.95%-354.77K | 91.68%-40.33K | 157.43%240.89K | -208.10%-386.23K | 268.30%192.39K | 71.63%-87.39K | -2,503.72%-484.58K | -231.77%-419.48K | 410.16%357.28K | ---114.32K |
-Change in prepaid assets | 25.38%96.83K | 59.60%-221.24K | -8.86%-245.28K | 104.17%11.82K | -10.73%-65K | 286.31%77.23K | -394.07%-547.67K | -148.23%-225.32K | -11,908.26%-283.64K | ---58.71K |
-Change in payables and accrued expense | 34.56%-336.3K | -143.53%-883.2K | -157.25%-1.73M | 202.46%1.54M | -210.05%-178.05K | -247.89%-513.88K | 1,032.00%2.03M | 308.40%3.02M | -223.53%-1.5M | --161.79K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 37.08%-1.85M | -110.03%-12.72M | -306.24%-7.92M | 119.28%1.2M | -60.42%-3.06M | -65.01%-2.93M | -65.33%-6.06M | 677.15%3.84M | -3,707.39%-6.21M | ---1.91M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -100.13%-857 | 737.65K | 923.65%792.09K | -206.83%-160.9K | -534.25K | 1,276.97%640.71K | 0 | -188.98%-96.17K | 168.40%150.61K | 0 |
Net PPE purchase and sale | ---857 | --96.95K | 257.41%151.38K | -206.83%-160.9K | --106.46K | --0 | --0 | -188.98%-96.17K | 168.40%150.61K | --0 |
Net business purchase and sale | --0 | --640.71K | ---- | ---- | ---- | --640.71K | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -100.13%-857 | --737.65K | 923.65%792.09K | -206.83%-160.9K | ---534.25K | 1,276.97%640.71K | --0 | -188.98%-96.17K | 168.40%150.61K | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -12.54%1.48M | 84.32%12.1M | 278.25%7.12M | -116.61%-1.04M | 70.89%4.32M | -5.99%1.69M | 63.13%6.57M | -3,142.20%-4M | 1,407.56%6.23M | 2.53M |
Net issuance payments of debt | 90.22%-72.5K | -55.31%2.47M | -144.71%-1.56M | 143.78%1M | -12.76%3.77M | -7,047.75%-741.51K | 2,333.85%5.52M | 305,094.86%3.5M | -1,116.48%-2.29M | --4.32M |
Net common stock issuance | --0 | 701.64%8.41M | 215.59%7.46M | -127.24%-2.04M | 155.54%555.37K | 138.55%2.43M | -72.74%1.05M | -1,878.65%-6.46M | 2,164.07%7.49M | ---1M |
Proceeds from stock option exercised by employees | --1.55M | --1.23M | 217.84%1.23M | ---- | ---- | --0 | --0 | ---1.04M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -12.54%1.48M | 84.32%12.1M | 278.25%7.12M | -116.61%-1.04M | 70.89%4.32M | -5.99%1.69M | 63.13%6.57M | -3,142.20%-4M | 1,407.56%6.23M | --2.53M |
Net cash flow | ||||||||||
Beginning cash position | 13.95%977.37K | 146.53%857.71K | -70.65%474.78K | 4.82%981.57K | -18.83%256.05K | 146.11%857.71K | 45.41%347.91K | 38.25%1.62M | -53.87%936.42K | --315.43K |
Current changes in cash | 38.90%-367.61K | -76.53%119.66K | 97.37%-6.62K | -99.27%1.26K | 17.02%726.68K | -1,719.52%-601.66K | 369.69%509.8K | 69.45%-251.14K | 120.12%173.02K | --620.98K |
End cash Position | 138.14%609.76K | 13.95%977.37K | 13.95%977.37K | -70.65%474.78K | 4.82%981.57K | -18.83%256.05K | 146.61%857.71K | 146.61%857.71K | 38.25%1.62M | --936.42K |
Free cash from | 37.05%-1.85M | -110.03%-12.72M | -304.82%-7.87M | 118.57%1.14M | -60.42%-3.06M | -60.11%-2.93M | -54.63%-6.06M | 649.67%3.84M | -1,506.24%-6.16M | ---1.91M |
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.