(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 | 1,666.30%11.38M | 169.39%10.09M | 3,940.00%404K | 571.83%13.15M | 13.74%-4.11M | 109.19%644K | -95.38%-14.54M | 100.10%10K | -600.25%-2.79M | -362.23%-4.76M |
Net income from continuing operations | -78.09%-13.77M | 23.65%-41.67M | 41.58%-13.24M | 8.31%-11.88M | 14.69%-8.82M | 10.36%-7.73M | -83.96%-54.58M | -158.96%-22.66M | -88.30%-12.96M | -31.08%-10.34M |
Operating gains losses | --35K | 962.75%542K | --17K | ---- | ---- | ---- | 218.75%51K | ---- | ---- | ---- |
Depreciation and amortization | 10.46%4.39M | 2.11%16.03M | -0.76%4.04M | -2.28%3.99M | 5.68%4.02M | 6.39%3.98M | 4.25%15.7M | 8.64%4.07M | 4.74%4.08M | 2.98%3.81M |
Deferred tax | ---- | 75.00%7K | --0 | --7K | ---- | ---- | -89.19%4K | -89.58%5K | --0 | --3K |
Other non cash items | ---- | ---- | ---- | ---- | ---- | ---- | --2.76M | ---- | ---- | ---- |
Change In working capital | 1,474.50%15.26M | 197.79%8.05M | -65.89%3.05M | 756.28%13.22M | -26.51%-7.11M | 88.36%-1.11M | 75.63%-8.24M | 163.82%8.93M | 75.71%-2.02M | 39.39%-5.62M |
-Change in receivables | 524.25%11.89M | -160.83%-1.68M | -164.40%-3.99M | 596.70%10.76M | -7.13%-10.35M | -59.38%1.91M | 128.99%2.76M | 225.54%6.19M | 473.98%1.54M | -94.47%-9.67M |
-Change in inventory | -234.14%-888K | 222.09%14.89M | -29.77%9.4M | 339.04%3.29M | 138.86%1.54M | 119.28%662K | 124.34%4.62M | 573.77%13.38M | 81.77%-1.38M | 6.09%-3.95M |
-Change in prepaid assets | 63.82%-1.65M | 163.26%1.11M | 91.24%-249K | -4.91%407K | -3.91%5.5M | 10.12%-4.55M | 51.71%-1.75M | -248.74%-2.84M | 107.49%428K | 385.06%5.72M |
-Change in payables and accrued expense | 134.83%3.76M | -9.25%-7.1M | -109.65%-3.85M | 41.93%-1.07M | -430.85%-3.78M | 140.44%1.6M | -335.55%-6.49M | 74.72%-1.84M | -130.49%-1.85M | -62.45%1.14M |
-Change in other current assets | -14.07%-616K | 77.85%-1.16M | 85.46%-714K | -135.34%-123K | 165.19%221K | -70.35%-540K | -815.61%-5.22M | -3,592.48%-4.91M | -25.64%348K | 28.93%-339K |
-Change in other current liabilities | 133.33%15K | 25.39%-1.45M | 46.79%-373K | 15.63%-702K | -181.44%-329K | 94.46%-45K | 33.81%-1.94M | 9.90%-701K | -10.64%-832K | 156.58%404K |
-Change in other working capital | 2,033.10%2.75M | 1,750.00%3.43M | 904.29%2.82M | 337.63%663K | -91.01%96K | 78.05%-142K | 77.12%-208K | -2,287.50%-350K | 73.63%-279K | 1,447.83%1.07M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1,666.30%11.38M | 169.39%10.09M | 3,940.00%404K | 571.83%13.15M | 13.74%-4.11M | 109.19%644K | -95.38%-14.54M | 100.10%10K | -600.25%-2.79M | -362.23%-4.76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 84.59%-1.55M | 80.52%-14.1M | 80.94%-937K | 46.16%-2.34M | 98.66%-779K | -95.69%-10.05M | -231.22%-72.38M | 35.51%-4.92M | 24.60%-4.34M | -1,068.17%-57.99M |
Net PPE purchase and sale | -127.49%-1.56M | 75.04%-5.34M | 80.73%-953K | 22.63%-2.75M | 87.86%-956K | 86.37%-684K | -10.72%-21.39M | 12.94%-4.95M | 37.45%-3.55M | -63.09%-7.87M |
Net intangibles purchase and sale | ---- | --0 | --0 | --0 | ---- | ---- | 85.21%-332K | 101.39%27K | -50.57%-131K | 16.18%-114K |
Net business purchase and sale | ---- | --0 | --0 | ---- | ---- | ---- | -128.18%-664K | --0 | ---- | ---- |
Net investment purchase and sale | 100.09%8K | 82.48%-8.76M | 433.33%16K | --407K | 100.35%177K | ---9.36M | ---50M | --3K | --0 | ---50M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 84.59%-1.55M | 80.52%-14.1M | 80.94%-937K | 46.16%-2.34M | 98.66%-779K | -95.69%-10.05M | -231.22%-72.38M | 35.51%-4.92M | 24.60%-4.34M | -1,068.17%-57.99M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -4,041.03%-1.62M | 34.23%-859K | 283.12%1.2M | 53.52%-482K | -29.06%-1.54M | -106.38%-39K | -101.77%-1.31M | 123.82%314K | 70.30%-1.04M | 72.75%-1.19M |
Net issuance payments of debt | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Net common stock issuance | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | -93.01%10K | -12.55%3.11M | 24.50%1.5M | -86.20%53K | 10.60%1.41M | -79.25%143K | 29.37%3.56M | 18.08%1.21M | 87.32%384K | 34.67%1.27M |
Net other financing activities | -792.86%-1.63M | 18.37%-3.97M | 66.33%-301K | 62.35%-535K | -19.53%-2.95M | -133.33%-182K | 55.53%-4.86M | 61.81%-894K | 61.25%-1.42M | 49.56%-2.47M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -4,041.03%-1.62M | 34.23%-859K | 283.12%1.2M | 53.52%-482K | -29.06%-1.54M | -106.38%-39K | -101.77%-1.31M | 123.82%314K | 70.30%-1.04M | 72.75%-1.19M |
Net cash flow | ||||||||||
Beginning cash position | -7.94%53.47M | -60.43%58.08M | -16.17%52.34M | -40.65%42.07M | -64.01%48.66M | -60.43%58.08M | 43.10%146.78M | -62.35%62.44M | -59.64%70.88M | -27.27%135.2M |
Current changes in cash | 186.99%8.21M | 94.48%-4.87M | 114.59%670K | 226.46%10.33M | 89.95%-6.43M | 18.10%-9.44M | -298.51%-88.23M | 75.92%-4.59M | 15.36%-8.17M | -516.32%-63.94M |
Effect of exchange rate changes | -776.47%-115K | 153.67%256K | 93.19%454K | 78.93%-59K | 58.18%-156K | 128.81%17K | -102.98%-477K | 1,019.05%235K | -115.38%-280K | -469.31%-373K |
End cash Position | 26.53%61.56M | -7.94%53.47M | -7.94%53.47M | -16.17%52.34M | -40.65%42.07M | -64.01%48.66M | -60.43%58.08M | -60.43%58.08M | -62.35%62.44M | -59.64%70.88M |
Free cash flow | 24,647.50%9.82M | 113.10%4.75M | 88.82%-549K | 260.88%10.4M | 60.29%-5.06M | 99.67%-40K | -25.02%-36.26M | 72.35%-4.91M | -5.00%-6.47M | -112.70%-12.75M |
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 | -- | -- | -- | -- | -- | -- | -- | -- |
No Data