(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 | -145.35%-6.25M | 22.94%20.01M | 18.99%6.69M | 94.22%11.21M | -396.88%-11.69M | 1,370.97%13.78M | 368.69%16.27M | 186.89%5.63M | 41.38%5.77M | 224.32%3.94M |
Net income from continuing operations | -60.46%6.62M | -5.72%31.01M | -8.39%8.75M | 9.55%7.07M | -111.63%-1.56M | 381.68%16.75M | 356.15%32.89M | 462.07%9.56M | 320.18%6.45M | 427.15%13.41M |
Depreciation and amortization | 0.86%704K | 0.00%2.8M | 0.72%704K | 0.00%699K | -0.29%697K | -0.43%698K | 0.65%2.8M | -0.29%699K | 0.87%699K | 0.87%699K |
Deferred tax | --1.55M | ---1.44M | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Other non cash items | 412.50%50K | -164.58%-877K | -533.15%-784K | -116.67%-49K | -105.83%-28K | -103.97%-16K | -12.44%1.36M | -52.37%181K | 15.75%294K | -4.95%480K |
Change In working capital | -315.47%-15.17M | 37.72%-13.05M | 63.04%-1.78M | 272.18%3.18M | -1.32%-10.79M | -0.19%-3.65M | -1,578.62%-20.95M | 19.78%-4.81M | -130.40%-1.84M | -3,920.00%-10.65M |
-Change in receivables | 32.39%-7.53M | -190.77%-3.15M | -99.25%-2.11M | -465.12%-628K | 6,123.03%10.72M | -65,376.47%-11.13M | -1,331.82%-1.08M | -1,584.13%-1.06M | --172K | -266.36%-178K |
-Change in inventory | -136.42%-4.08M | 71.74%-4.73M | 1,625.40%3.78M | 199.64%2.73M | -103.26%-22.45M | 513.13%11.2M | -722.50%-16.75M | 87.66%-248K | -4,883.64%-2.74M | -16,834.85%-11.05M |
-Change in prepaid assets | 119.46%469K | 281.51%1.88M | -26.27%1.28M | 219.20%2.09M | 153.43%919K | -443.79%-2.41M | -190.22%-1.03M | 273.25%1.74M | -430.19%-1.75M | -90.90%-1.72M |
-Change in payables and accrued expense | -92.40%-2.53M | -237.00%-7.04M | 9.74%-4.73M | -140.97%-1.01M | -99.30%16K | 18.68%-1.32M | -194.10%-2.09M | -79.29%-5.24M | -55.73%2.48M | 394.60%2.29M |
-Change in other current liabilities | ---1.51M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -145.35%-6.25M | 22.94%20.01M | 18.99%6.69M | 94.22%11.21M | -396.88%-11.69M | 1,370.97%13.78M | 368.69%16.27M | 186.89%5.63M | 41.38%5.77M | 224.32%3.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0.00%-102K | 0 | 0 | -102K | 0 | -56K | ||||
Capital expenditure reported | ---- | 0.00%-102K | --0 | --0 | ---- | ---- | ---102K | --0 | ---56K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---- | 0.00%-102K | --0 | --0 | ---- | ---- | ---102K | --0 | ---56K | ---- |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 80.52%-345K | 81.60%-2.71M | 95.71%-446K | -153.32%-305K | 95.39%-184K | -99.44%-1.77M | -394.00%-14.71M | -341.48%-10.4M | 129.85%572K | -250.41%-3.99M |
Net issuance payments of debt | 80.52%-345K | 81.60%-2.71M | 95.71%-446K | -153.32%-305K | 95.39%-184K | -99.44%-1.77M | -355.67%-14.71M | -305.66%-10.4M | 129.85%572K | -250.41%-3.99M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 80.52%-345K | 81.60%-2.71M | 95.71%-446K | -153.32%-305K | 95.39%-184K | -99.44%-1.77M | -394.00%-14.71M | -341.48%-10.4M | 129.85%572K | -250.41%-3.99M |
Net cash flow | ||||||||||
Beginning cash position | 1,130.64%18.72M | 2,568.42%1.52M | 98.14%12.47M | 38,950.00%1.56M | 12,666.98%13.53M | 2,568.42%1.52M | -94.87%57K | 182.88%6.29M | -92.98%4K | -81.37%106K |
Current changes in cash | -154.90%-6.6M | 1,074.66%17.2M | 230.88%6.25M | 73.43%10.91M | -11,636.27%-11.97M | 24,414.29%12.01M | 238.90%1.46M | -120.16%-4.77M | 190.13%6.29M | 80.08%-102K |
End cash Position | -10.42%12.12M | 1,130.64%18.72M | 1,130.64%18.72M | 98.14%12.47M | 38,950.00%1.56M | 12,666.98%13.53M | 2,568.42%1.52M | 2,568.42%1.52M | 182.88%6.29M | -92.98%4K |
Free cash flow | -145.35%-6.25M | 23.09%19.9M | 18.99%6.69M | 96.12%11.21M | -403.01%-11.79M | 1,370.97%13.78M | 367.01%16.17M | 186.89%5.63M | 40.01%5.72M | 222.87%3.89M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data