(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 | -22.57%1.4M | 1,117.71%14.03M | 60.62%4.3M | 571.96%4.36M | 1,969.47%3.55M | 191.24%1.81M | -8.72%1.15M | 2,189.74%2.68M | 198.33%649K | -124.74%-190K |
Net income from continuing operations | -854.66%-4.69M | 64.11%-3.42M | -9.12%-1.82M | 63.61%-1.24M | -140.25%-980K | 109.04%622K | -3,204.17%-9.52M | -273.36%-1.67M | -1,902.94%-3.41M | 693.90%2.44M |
Operating gains losses | 425.56%1.31M | ---403K | --0 | --0 | --0 | ---403K | ---- | ---- | --0 | ---- |
Depreciation and amortization | 3.49%1.78M | -7.62%7M | -9.38%1.78M | -8.11%1.78M | -5.96%1.72M | -6.87%1.72M | -0.60%7.58M | 2.03%1.96M | 3.03%1.94M | -4.24%1.83M |
Deferred tax | 423.64%178K | 181.16%336K | 196.06%244K | 100.50%6K | -87.88%141K | 55.28%-55K | -25.45%-414K | -251.19%-254K | -515.38%-1.2M | 565.20%1.16M |
Other non cash items | 0.00%70K | 107.73%280K | 101.83%70K | 0.00%70K | 0.00%70K | 0.00%70K | -1,392.86%-3.62M | -5,571.43%-3.83M | 0.00%70K | 0.00%70K |
Change In working capital | 231.79%1.71M | 69.37%4.6M | 53.34%2.39M | 70.22%3.59M | 97.26%-83K | -162.43%-1.3M | 126.65%2.72M | 138.59%1.56M | 164.93%2.11M | -76.30%-3.03M |
-Change in receivables | 176.27%704K | -83.05%810K | 26.48%-941K | -26.45%1.82M | -58.91%855K | -161.29%-923K | 211.32%4.78M | 64.12%-1.28M | 335.52%2.47M | 897.32%2.08M |
-Change in inventory | -111.30%-617K | 504.76%1.52M | 132.53%1.35M | -109.62%-225K | 150.77%690K | 77.68%-292K | 104.30%252K | 132.05%581K | 253.61%2.34M | 29.37%-1.36M |
-Change in payables and accrued expense | 1,746.00%2.47M | 139.67%555K | -114.29%-140K | 149.64%965K | 96.21%-120K | -105.50%-150K | -157.01%-1.4M | 77.22%980K | -814.71%-1.94M | -268.84%-3.16M |
-Change in other current assets | 3.25%-298K | 248.31%1.65M | 32.37%1.7M | 317.11%1.22M | -544.44%-960K | 33.91%-308K | 207.97%474K | -22.07%1.29M | 1.75%-561K | 115.18%216K |
-Change in other current liabilities | -18.13%-430K | -117.78%-1.08M | -125.22%-85K | -46.69%-377K | 48.57%-252K | -328.24%-364K | 80.63%-495K | 122.38%337K | 23.28%-257K | -2,622.22%-490K |
-Change in other working capital | -116.19%-120K | 227.01%1.14M | 245.80%503K | 216.67%190K | 4.82%-296K | 347.00%741K | -277.43%-896K | -153.32%-345K | 242.86%60K | -988.57%-311K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -22.57%1.4M | 1,117.71%14.03M | 60.62%4.3M | 571.96%4.36M | 1,969.47%3.55M | 191.24%1.81M | -8.72%1.15M | 2,189.74%2.68M | 198.33%649K | -124.74%-190K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -178.13%-225K | -13.14%-1.8M | -351.49%-1.06M | 9.28%-401K | -41.40%-625K | 161.15%288K | -18.22%-1.59M | 34.36%-235K | 7.92%-442K | -114.56%-442K |
Capital expenditure reported | ---75K | ---523K | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Net PPE purchase and sale | -187.95%-645K | -12.45%-1.79M | -253.19%-830K | 50.90%-217K | -16.97%-517K | 52.44%-224K | -33.05%-1.59M | 34.36%-235K | 7.92%-442K | -114.56%-442K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---184K | ---- | ---- | ---- | ---- | --0 | ---- |
Net business purchase and sale | --0 | --512K | --0 | --0 | --0 | --512K | --0 | --0 | --0 | --0 |
Net investment purchase and sale | --495K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -178.13%-225K | -13.14%-1.8M | -351.49%-1.06M | 9.28%-401K | -41.40%-625K | 161.15%288K | -18.22%-1.59M | 34.36%-235K | 7.92%-442K | -114.56%-442K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 63.53%-1.06M | -327.71%-12.13M | -50.77%-4.12M | -829.44%-2.75M | -310.90%-2.38M | -3,177.66%-2.89M | -1,025.79%-2.84M | -205.24%-2.73M | -22.59%377K | -201.04%-578K |
Net issuance payments of debt | 63.99%-1.02M | -490.20%-10.54M | 10.00%-2.25M | -492.86%-2.75M | -390.91%-2.7M | -603.72%-2.84M | -3,672.00%-1.79M | -181.97%-2.5M | -65.00%700K | -10.00%-550K |
Proceeds from stock option exercised by employees | -85.58%15K | 61.18%930K | -10.82%206K | --0 | 147.01%620K | 235.48%104K | -82.59%577K | -42.96%231K | -57.33%64K | -69.94%251K |
Net other financing activities | 69.87%-47K | -54.98%-2.52M | -349.46%-2.07M | --0 | -5.73%-295K | 68.86%-156K | 54.98%-1.63M | 46.46%-461K | 76.73%-387K | 47.06%-279K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 63.53%-1.06M | -327.71%-12.13M | -50.77%-4.12M | -829.44%-2.75M | -310.90%-2.38M | -3,177.66%-2.89M | -1,025.79%-2.84M | -205.24%-2.73M | -22.59%377K | -201.04%-578K |
Net cash flow | ||||||||||
Beginning cash position | -4.99%4.28M | -42.36%4.51M | 3.81%5.34M | 1.53%4.32M | -30.26%3.79M | -42.36%4.51M | -5.96%7.82M | -7.28%5.14M | -31.71%4.26M | -6.57%5.43M |
Current changes in cash | 115.51%123K | 102.90%95K | -205.59%-874K | 107.19%1.21M | 145.62%552K | 66.44%-793K | -877.61%-3.28M | -112.15%-286K | 189.43%584K | -427.03%-1.21M |
Effect of exchange rate changes | -304.05%-151K | -742.11%-320K | 47.71%-183K | -164.45%-194K | -147.22%-17K | 396.00%74K | 76.40%-38K | -337.50%-350K | 936.11%301K | -30.77%36K |
End cash Position | 12.30%4.26M | -4.99%4.28M | -4.99%4.28M | 3.81%5.34M | 1.53%4.32M | -30.26%3.79M | -42.36%4.51M | -42.36%4.51M | -7.28%5.14M | -31.71%4.26M |
Free cash flow | -56.99%683K | 2,775.11%11.72M | 32.65%3.24M | 1,813.04%3.96M | 563.13%2.93M | 164.63%1.59M | -427.71%-438K | 1,114.11%2.44M | 118.16%207K | -212.46%-632K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- |
No Data