(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 | 77.34%-2.04M | 43.11%-18.88M | 64.26%-2.23M | 50.63%-4.18M | 67.50%-3.46M | -14.95%-9.01M | -63.10%-33.18M | -33.18%-6.23M | -33.36%-8.46M | -130.46%-10.65M |
Net income from continuing operations | 37.48%-4.55M | 8.89%-34.16M | 59.26%-3.93M | -49.25%-14.72M | 17.19%-8.22M | 9.49%-7.28M | -49.83%-37.49M | -29.47%-9.65M | -50.83%-9.86M | -61.30%-9.92M |
Depreciation and amortization | -8.73%596K | 74.04%2.98M | 73.04%661K | 43.20%895K | 106.18%767K | 97.28%653K | 47.80%1.71M | 2.69%382K | 83.82%625K | 59.66%372K |
Asset impairment expenditure | 65.68%3.82M | 84.85%12.54M | -59.82%763K | 288.56%7.78M | 12.39%1.7M | 67.73%2.31M | 70.82%6.79M | 46.64%1.9M | 65.65%2M | 137.26%1.51M |
Remuneration paid in stock | -293.82%-533K | -35.11%1.12M | 42.11%162K | -51.99%278K | -29.95%407K | -39.56%275K | -56.18%1.73M | -94.60%114K | 14.88%579K | -11.03%581K |
Other non cashItems | -1,621.51%-1.42M | 82.29%844K | -11.86%275K | 404.26%237K | 291.80%239K | 116.28%93K | 13.48%463K | 136.36%312K | -51.04%47K | 60.53%61K |
Change In working capital | 100.77%39K | 65.42%-2.21M | -121.39%-154K | 173.73%1.36M | 150.55%1.65M | -153.23%-5.06M | -26.68%-6.38M | 34.83%720K | 11.84%-1.85M | -4,181.58%-3.25M |
-Change in receivables | 101.72%2K | 14,876.92%3.89M | 150.19%130K | 73.89%1.53M | 1,139.38%2.35M | 68.65%-116K | 101.18%26K | 24.49%-259K | 204.38%881K | 71.39%-226K |
-Change in inventory | 98.09%-65K | 54.04%-4.29M | 111.83%238K | 101.68%73K | 10.05%-1.2M | -105.00%-3.4M | -134.19%-9.34M | -51.43%-2.01M | -179.19%-4.33M | -297.19%-1.33M |
-Change in prepaid assets | 113.76%146K | -72.82%1.22M | -95.44%230K | 142.81%1.55M | 142.71%501K | -9,545.45%-1.06M | 554.39%4.5M | 251.95%5.05M | 168.38%640K | -2,650.00%-1.17M |
-Change in payables and accrued expense | -104.54%-31K | -328.11%-1.34M | 56.65%-698K | -152.47%-1.4M | 138.73%79K | 348.36%683K | 150.85%587K | -346.93%-1.61M | 388.32%2.68M | -21.43%-204K |
-Change in other working capital | 98.88%-13K | 21.47%-1.69M | 87.92%-54K | 76.96%-394K | 73.27%-85K | -463.64%-1.16M | -212.35%-2.16M | -475.63%-447K | -347.83%-1.71M | -298.75%-318K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 77.34%-2.04M | 43.11%-18.88M | 64.25%-2.23M | 50.63%-4.18M | 67.50%-3.46M | -14.95%-9.01M | -63.10%-33.18M | -33.18%-6.23M | -33.36%-8.46M | -130.46%-10.65M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 105.39%129K | 69.82%-4.52M | 100.37%28K | 71.72%-719K | 7.07%-1.43M | 26.94%-2.39M | -124.59%-14.96M | -40.00%-7.61M | -1,422.16%-2.54M | -74.91%-1.54M |
Net PPE purchase and sale | 102.97%71K | 69.56%-4.56M | 100.26%20K | 71.72%-719K | 5.36%-1.47M | 26.94%-2.39M | -124.71%-14.97M | -40.00%-7.61M | -1,422.16%-2.54M | -75.82%-1.55M |
Net other investing changes | --58K | 425.00%42K | --8K | ---- | 325.00%34K | ---- | --8K | --0 | ---- | --8K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 105.39%129K | 69.82%-4.52M | 100.37%28K | 71.72%-719K | 7.07%-1.43M | 26.94%-2.39M | -124.59%-14.96M | -40.00%-7.61M | -1,422.16%-2.54M | -74.91%-1.54M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 1,510.99%1.28M | -61.83%1.99M | -130.21%-284K | -88.55%523K | 1,963.64%1.85M | 51.34%-91K | -94.25%5.22M | 238.85%940K | 4,761.22%4.57M | 93.66%-99K |
Net issuance payments of debt | 665.64%1.28M | -62.83%1.86M | -135.28%-284K | -88.55%523K | 1,185.29%1.85M | -9.66%-227K | 612.94%5M | 573.53%805K | 2,771.35%4.57M | 67.18%-170K |
Proceeds from stock option exercised by employees | --0 | -39.82%136K | --0 | --0 | --0 | 580.00%136K | 159.77%226K | 864.29%135K | --0 | --71K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 1,510.99%1.28M | -61.83%1.99M | -130.21%-284K | -88.55%523K | 1,963.64%1.85M | 51.34%-91K | -94.25%5.22M | 238.85%940K | 4,761.22%4.57M | 93.66%-99K |
Net cash flow | ||||||||||
Beginning cash position | -88.03%2.94M | -63.41%24.52M | -84.81%5.61M | -77.09%9.93M | -76.38%13.16M | -63.41%24.52M | 1,994.03%67.03M | -52.51%36.95M | -48.69%43.33M | -39.08%55.73M |
Current changes in cash | 94.53%-629K | 50.14%-21.4M | 80.75%-2.48M | 32.03%-4.37M | 75.19%-3.05M | -1.72%-11.49M | -167.24%-42.92M | -19.54%-12.89M | 2.65%-6.43M | -74.01%-12.29M |
Effect of exchange rate changes | -95.49%6K | -146.47%-191K | -141.63%-194K | 0.00%56K | -67.57%-186K | --133K | --411K | 11,550.00%466K | 354.55%56K | -716.67%-111K |
End cash Position | -82.44%2.31M | -88.03%2.94M | -88.03%2.94M | -84.81%5.61M | -77.09%9.93M | -76.38%13.16M | -63.41%24.52M | -63.41%24.52M | -52.51%36.95M | -48.69%43.33M |
Free cash from | 82.09%-2.04M | 51.33%-23.43M | 84.05%-2.21M | 55.50%-4.9M | 59.61%-4.93M | -2.61%-11.4M | -78.30%-48.15M | -36.85%-13.83M | -69.00%-11M | -121.71%-12.2M |
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 | -- | -- | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.