(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 | -372.31%-536.89K | 15.93%-1.48M | -279.89%-1.05M | 634.80%286.7K | 6.99%-918.56K | 144.04%197.16K | 44.01%-1.77M | 58.54%-276.16K | 86.35%-53.61K | 6.05%-987.64K |
Net income from continuing operations | -265.32%-580.22K | 96.26%-219.44K | 101.08%55.12K | 68.09%45.91K | 43.37%-161.64K | 69.73%-158.82K | -51.81%-5.87M | -575.99%-5.08M | 124.56%27.31K | 74.57%-285.46K |
Operating gains losses | 152.30%102.66K | -114.14%-374.65K | --7.2K | ---39.27K | ---146.27K | ---196.31K | 1,151.86%2.65M | ---- | ---- | ---- |
Depreciation and amortization | 3.23%35.16K | 7.18%128.74K | -11.78%25.49K | 20.48%34.76K | 19.44%34.43K | 1.53%34.06K | 31.31%120.12K | 17.70%28.9K | 17.74%28.85K | 31.85%28.82K |
Deferred tax | ---- | --53.57K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Other non cash items | --207.74K | 423.26%38.76K | --17.35K | --14.18K | ---- | ---- | -98.71%7.41K | --0 | --0 | --0 |
Change In working capital | -165.88%-334.03K | -200.05%-1.16M | -158.33%-1.23M | 238.58%216.97K | 15.53%-659.21K | 10,211.73%507K | 179.66%1.16M | 6,099.18%2.1M | 55.02%-156.57K | -148.42%-780.4K |
-Change in receivables | 381.67%2.74M | -1,026.77%-7.92M | -3,487.89%-4.56M | -11,317.19%-2.81M | -39.38%-1.11M | 989.21%569.5K | -1,662.76%-702.67K | -85.09%134.74K | 115.70%25.05K | 0.56%-798.41K |
-Change in inventory | --185 | 96.18%-997 | --0 | 103.82%998 | ---2K | --0 | ---26.12K | --0 | ---26.12K | ---- |
-Change in prepaid assets | -3,307.83%-552.2K | -4,473.83%-1.09M | -450.21%-27.97K | -3,867.51%-981.44K | -88.48%-59.66K | -165.66%-16.2K | 73.94%-23.73K | -53.76%7.99K | -212.75%-24.74K | 62.95%-31.65K |
-Change in payables and accrued expense | -5,354.95%-2.53M | 309.58%7.84M | 71.60%3.37M | 3,164.41%4.01M | 4,773.22%515.25K | -163.03%-46.29K | 244.19%1.91M | 280.28%1.96M | 37.12%-130.76K | -98.22%10.57K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -372.31%-536.89K | 15.93%-1.48M | -279.89%-1.05M | 634.80%286.7K | 6.99%-918.56K | 144.04%197.16K | 44.01%-1.77M | 58.54%-276.16K | 86.35%-53.61K | 6.05%-987.64K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -1,035.31%-1.62M | 83.39%-332.55K | 108.01%8.03K | 78.72%-61.5K | 91.42%-136.14K | -473.67%-142.95K | -291.42%-2M | 24.76%-100.28K | -28.31%-288.97K | -2,030.14%-1.59M |
Net PPE purchase and sale | -13.30%-71.66K | -96.34%-220.05K | -116.28%-55.33K | 17.32%-32.47K | -209.36%-69K | -153.82%-63.25K | 26.84%-112.07K | 67.36%-25.58K | -559.41%-39.27K | 55.83%-22.31K |
Net intangibles purchase and sale | --0 | ---- | ---- | ---- | ---- | ---80K | ---- | ---- | ---- | ---- |
Net business purchase and sale | ---1.5M | --0 | --0 | --0 | --0 | --0 | -3,048.55%-1.89M | ---75K | ---250K | ---- |
Net other investing changes | -17,176.67%-51.23K | -37,401.67%-112.51K | 21,021.00%63.36K | -9,777.00%-29.03K | ---147.14K | --300 | 99.86%-300 | 106.00%300 | 100.16%300 | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1,035.31%-1.62M | 83.39%-332.55K | 108.01%8.03K | 78.72%-61.5K | 91.42%-136.14K | -473.67%-142.95K | -291.42%-2M | 24.76%-100.28K | -28.31%-288.97K | -2,030.14%-1.59M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 800.96%3.52M | 3.73%1.83M | -5.20%379.21K | 663.76K | 400K | -71.42%390.99K | -71.72%1.77M | -86.38%400K | 0 | 0 |
Net issuance payments of debt | 39,214.85%3.52M | 287.04%433.97K | --129.21K | ---86.24K | --400K | 96.12%-9.01K | -172.10%-232.02K | --0 | --0 | --0 |
Net common stock issuance | ---- | --0 | --0 | --0 | ---- | ---- | -82.64%1.1M | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | --0 | 55.56%1.4M | -72.22%250K | 250.00%750K | --0 | -20.00%400K | --900K | --900K | ---500K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 800.96%3.52M | 3.73%1.83M | -5.20%379.21K | --663.76K | --400K | -71.42%390.99K | -71.72%1.77M | -86.38%400K | --0 | --0 |
Net cash flow | ||||||||||
Beginning cash position | 2.50%1.36M | -60.14%1.33M | 54.54%2M | -31.54%1.13M | -57.96%1.78M | -60.14%1.33M | 342.68%3.33M | 8.75%1.29M | -11.00%1.65M | 39.39%4.23M |
Current changes in cash | 206.13%1.36M | 100.88%17.61K | -2,909.48%-661.86K | 359.49%888.96K | 74.57%-654.7K | -50.28%445.21K | -177.24%-2M | -98.90%23.56K | 47.89%-342.58K | -116.67%-2.57M |
Effect of exchange rate changes | --0 | 329.02%15.67K | 113.88%23.21K | -72.03%-14.41K | 169.27%4.25K | 182.58%2.63K | -14.88%-6.84K | 60.62%10.85K | -559.24%-8.38K | -216.01%-6.13K |
End cash Position | 53.36%2.73M | 2.50%1.36M | 2.50%1.36M | 54.54%2M | -31.54%1.13M | -57.96%1.78M | -60.14%1.33M | -60.14%1.33M | 8.75%1.29M | -11.00%1.65M |
Free cash flow | -1,228.70%-608.55K | 9.23%-1.7M | -266.02%-1.1M | 373.73%254.23K | 10.14%-907.57K | 111.41%53.92K | 44.51%-1.88M | 62.02%-301.74K | 78.22%-92.88K | 8.33%-1.01M |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data