(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 | -21.00%17.3M | 42.18%122.7M | 29.06%60.4M | 108.90%39.9M | -97.45%500K | 2,637.50%21.9M | -52.61%86.3M | -28.55%46.8M | -65.65%19.1M | -7.98%19.6M |
Net income from continuing operations | 148.08%2.5M | 116.83%72.4M | 122.79%47.4M | 514.81%16.6M | 105.60%13.6M | -128.73%-5.2M | -385.97%-430.1M | -324.62%-208M | -90.25%2.7M | -1,480.11%-242.9M |
Operating gains losses | ---7.2M | -2,100.00%-10M | --0 | ---5.2M | ---- | ---- | --500K | --300K | ---- | ---- |
Depreciation and amortization | 15.70%14M | -13.73%46.5M | 4.10%12.7M | -17.83%10.6M | -20.71%11.1M | -18.24%12.1M | -13.76%53.9M | -23.27%12.2M | -18.35%12.9M | -10.83%14M |
Deferred tax | -19.51%3.3M | -2,618.75%-40.3M | -1,263.89%-41.9M | 48.78%-2.1M | 50.00%-400K | 41.38%4.1M | 102.61%1.6M | 106.03%3.6M | -412.50%-4.1M | -14.29%-800K |
Other non cash items | 9.52%2.3M | -108.43%-700K | -53.97%2.9M | -91.07%500K | -40.91%-6.2M | 162.50%2.1M | 3.75%8.3M | 85.29%6.3M | 409.09%5.6M | -262.96%-4.4M |
Change In working capital | -530.00%-4.3M | 154.43%25.8M | 663.16%32.1M | 352.00%12.6M | -397.01%-19.9M | 102.30%1M | -245.99%-47.4M | -186.36%-5.7M | -725.00%-5M | 131.02%6.7M |
-Change in receivables | -82.61%4.4M | 14.41%12.7M | 50.88%-2.8M | -16.67%-1.4M | -157.53%-8.4M | 644.12%25.3M | 190.24%11.1M | 66.27%-5.7M | 90.70%-1.2M | 1,522.22%14.6M |
-Change in inventory | 75.53%-9.3M | 150.44%11.5M | 10.91%30.5M | 177.23%7.8M | 171.79%11.2M | -54.47%-38M | -10.14%-22.8M | 733.33%27.5M | -268.33%-10.1M | 8.77%-15.6M |
-Change in prepaid assets | 51.85%-1.3M | -120.00%-400K | -88.57%400K | -15.79%1.6M | 117.65%300K | -58.82%-2.7M | 168.97%2M | 333.33%3.5M | 26.67%1.9M | -525.00%-1.7M |
-Change in payables and accrued expense | -55.17%7.8M | 109.45%3.8M | 91.78%-2.5M | 108.03%1.1M | -371.11%-12.2M | 3,000.00%17.4M | -324.58%-40.2M | -277.78%-30.4M | -1,470.00%-13.7M | 144.12%4.5M |
-Change in other working capital | -490.00%-5.9M | -172.00%-1.8M | 1,183.33%6.5M | -80.66%3.5M | -320.41%-10.8M | 94.97%-1M | -41.86%2.5M | -113.04%-600K | 248.08%18.1M | 11.36%4.9M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -21.00%17.3M | 42.18%122.7M | 29.06%60.4M | 108.90%39.9M | -97.45%500K | 2,637.50%21.9M | -52.61%86.3M | -28.55%46.8M | -65.65%19.1M | -7.98%19.6M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 197.44%3.8M | -333.03%-141.6M | -1,843.84%-141.9M | 63.89%-3.9M | 203.85%8.1M | 42.65%-3.9M | 74.77%-32.7M | 63.86%-7.3M | 10.74%-10.8M | 91.36%-7.8M |
Capital expenditure reported | 12.82%-3.4M | 47.35%-16.9M | 31.08%-5.1M | 63.89%-3.9M | 43.66%-4M | 42.65%-3.9M | 33.95%-32.1M | 63.73%-7.4M | 11.48%-10.8M | 34.26%-7.1M |
Net PPE purchase and sale | ---- | 12,400.00%12.5M | 0.00%100K | --300K | ---- | ---- | -83.33%100K | -50.00%100K | --0 | ---- |
Net business purchase and sale | ---- | -19,457.14%-136.9M | ---136.9M | --0 | ---- | ---- | 99.11%-700K | --0 | --0 | ---- |
Net investment purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | ---- |
Net other investing changes | --7.2M | ---300K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 197.44%3.8M | -333.03%-141.6M | -1,843.84%-141.9M | 63.89%-3.9M | 203.85%8.1M | 42.65%-3.9M | 74.77%-32.7M | 63.86%-7.3M | 10.74%-10.8M | 91.36%-7.8M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 195.10%13.6M | 179.51%58.2M | 382.48%93.5M | -9.35%-15.2M | 59.15%-5.8M | -19.17%-14.3M | 44.29%-73.2M | 71.59%-33.1M | -679.17%-13.9M | 23.24%-14.2M |
Net issuance payments of debt | 3,333.33%19.4M | 477.52%112.5M | 438.69%113.8M | -102.27%-100K | -125.00%-600K | 80.00%-600K | 71.56%-29.8M | 67.41%-33.6M | 980.00%4.4M | 500.00%2.4M |
Net common stock issuance | --0 | -7.95%-47.5M | ---20M | 19.35%-15M | 73.12%-5M | -10.29%-7.5M | 1.12%-44M | --0 | ---18.6M | 7.00%-18.6M |
Proceeds from stock option exercised by employees | --0 | -78.67%1.6M | --0 | --0 | -90.48%200K | -64.10%1.4M | -70.70%7.5M | -90.18%1.1M | -89.74%400K | 0.00%2.1M |
Net other financing activities | 23.68%-5.8M | -21.74%-8.4M | 50.00%-300K | 0.00%-100K | -300.00%-400K | -24.59%-7.6M | 10.39%-6.9M | -500.00%-600K | 90.00%-100K | ---100K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 195.10%13.6M | 179.51%58.2M | 382.48%93.5M | -9.35%-15.2M | 59.15%-5.8M | -19.17%-14.3M | 44.29%-73.2M | 71.59%-33.1M | -679.17%-13.9M | 23.24%-14.2M |
Net cash flow | ||||||||||
Beginning cash position | 81.12%87.3M | -30.04%48.2M | 80.96%75.1M | 14.05%54.4M | 2.56%52M | -30.04%48.2M | -53.38%68.9M | -70.36%41.5M | -49.36%47.7M | -72.08%50.7M |
Current changes in cash | 837.84%34.7M | 300.51%39.3M | 87.50%12M | 471.43%20.8M | 216.67%2.8M | 120.56%3.7M | 75.16%-19.6M | 108.99%6.4M | -112.20%-5.6M | 97.26%-2.4M |
Effect of exchange rate changes | 0.00%100K | 81.82%-200K | -33.33%200K | 83.33%-100K | 33.33%-400K | 150.00%100K | ---1.1M | 200.00%300K | -500.00%-600K | -700.00%-600K |
End cash Position | 134.81%122.1M | 81.12%87.3M | 81.12%87.3M | 80.96%75.1M | 14.05%54.4M | 2.56%52M | -30.04%48.2M | -30.04%48.2M | -70.36%41.5M | -49.36%47.7M |
Free cash flow | -22.78%13.9M | 95.20%105.8M | 40.36%55.3M | 333.73%36M | -128.00%-3.5M | 400.00%18M | -59.40%54.2M | -12.64%39.4M | -80.88%8.3M | 19.05%12.5M |
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