(Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 1.55%-1.09M | 20.19%-4.07M | -16.29%-1.25M | 2.54%-1.11M | -26.61%-5.1M | -1.07M | -71.79%-1.48M | -87.40%-1.41M | -0.78%-1.14M | 9.35%-4.03M |
Net income from continuing operations | 10.10%-1.27M | 12.69%-4.57M | -12.21%-991.02K | 17.19%-1.41M | -18.69%-5.24M | ---883.2K | -31.62%-1.4M | -8.97%-1.25M | -85.13%-1.7M | 21.21%-4.41M |
Operating gains losses | 289.26%3.1K | -114.14%-3.98K | -249.92%-3.81K | 77.34%-1.64K | 50.22%28.15K | --2.54K | 399.56%15.53K | 112.35%17.31K | -358.09%-7.23K | 133.49%18.74K |
Depreciation and amortization | -4.05%68.04K | -8.65%286.12K | -9.02%71.77K | 12.70%70.91K | 13.43%313.23K | --78.88K | 16.33%84.5K | 23.91%86.92K | 3.06%62.93K | 1.42%276.15K |
Remuneration paid in stock | -14.46%143.14K | 224.13%621.24K | 99.19%144.78K | 286.59%167.35K | -39.79%191.67K | --72.68K | -45.71%28.05K | -55.05%47.64K | -62.13%43.29K | -65.09%318.35K |
Other non cashItems | -18.70%6.64K | 43.09%30.41K | -20.77%7.03K | 1,225.65%8.17K | 297.77%21.25K | --8.87K | 619.88%8.62K | 112.73%3.14K | -64.96%616 | -44.81%5.34K |
Change In working capital | -183.50%-46.06K | -3.28%-435.72K | -35.11%-475.58K | -88.11%55.17K | -77.33%-421.89K | ---351.99K | -342.95%-210.23K | -259.65%-323.64K | 218.97%463.97K | -379.25%-237.92K |
-Change in receivables | 819.16%59.68K | 18.94%-25.28K | -309.37%-123.55K | 81.75%-8.3K | -113.61%-31.19K | --59.01K | -1,824.63%-41.26K | -100.95%-3.46K | 42.88%-45.48K | -41.14%229.19K |
-Change in inventory | 140.73%35.45K | -314.07%-172.65K | -101.32%-122.29K | -394.11%-87.02K | 170.78%80.65K | ---60.75K | 236.25%46.74K | 227.32%65.07K | 124.22%29.59K | -142.15%-113.95K |
-Change in prepaid assets | -9.59%-47.01K | -134.63%-128.16K | -699.99%-137.47K | -134.41%-42.9K | 210.90%370.1K | --22.91K | -85.76%21.32K | 188.63%201.22K | 224.78%124.65K | -6,063.58%-333.72K |
-Change in payables and accrued expense | -127.00%-79.75K | 265.42%389.77K | 131.70%48.74K | -37.71%295.38K | -441.80%-235.63K | ---153.74K | -491.66%-157.87K | -438.81%-398.24K | 636.98%474.22K | 109.64%68.94K |
-Change in other current assets | 85.85%-14.44K | 17.57%-499.4K | 35.74%-141K | 14.31%-101.99K | -585.54%-605.83K | ---219.43K | ---79.16K | ---188.22K | ---119.02K | ---88.37K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1.55%-1.09M | 20.19%-4.07M | -16.29%-1.25M | 2.54%-1.11M | -26.61%-5.1M | ---1.07M | -71.79%-1.48M | -87.40%-1.41M | -0.78%-1.14M | 9.35%-4.03M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 69.87%-3.58K | 47.08%-37.27K | 81.94%-11.44K | -15,726.67%-11.87K | 30.16%-70.41K | -63.32K | 91.92%-3.78K | 84.30%-3.23K | 99.85%-75 | 38.74%-100.82K |
Net PPE purchase and sale | 69.87%-3.58K | 47.08%-37.27K | 81.94%-11.44K | -15,726.67%-11.87K | 30.16%-70.41K | ---63.32K | 91.92%-3.78K | 84.30%-3.23K | 99.85%-75 | 38.74%-100.82K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 69.87%-3.58K | 47.08%-37.27K | 81.94%-11.44K | -15,726.67%-11.87K | 30.16%-70.41K | ---63.32K | 91.92%-3.78K | 84.30%-3.23K | 99.85%-75 | 38.74%-100.82K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 5,430.70%1.17M | -11.53%2.65M | 443.64%1.07M | -172.60%-21.87K | 5,312.33%2.99M | 196.3K | 17,363.39%2.47M | 2,215.36%296.38K | 307.98%30.13K | 0.34%-57.37K |
Net issuance payments of debt | -7.22%-22.65K | -54.65%-117.15K | -4.52%-52.66K | -42.01%-21.12K | -33.79%-75.75K | ---50.38K | 51.91%-6.87K | 74.18%-3.62K | -8.29%-14.87K | -8.30%-56.62K |
Net common stock issuance | --1.19M | 1.52%2.76M | 353.95%1.12M | ---- | --2.72M | --246.68K | ---- | ---- | ---- | --0 |
Proceeds from stock option exercised by employees | --0 | --0 | ---- | ---- | --345K | --0 | --0 | --300K | --45K | --0 |
Net other financing activities | ---- | 0.00%-750 | --0 | ---750 | 0.00%-750 | --0 | ---- | ---- | ---- | 86.27%-750 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 5,430.70%1.17M | -11.53%2.65M | 443.64%1.07M | -172.60%-21.87K | 5,312.33%2.99M | --196.3K | 17,363.39%2.47M | 2,215.36%296.38K | 307.98%30.13K | 0.34%-57.37K |
Net cash flow | ||||||||||
Beginning cash position | -97.09%43.91K | -59.13%1.51M | -90.40%235.02K | -59.13%1.51M | -53.15%3.69M | --2.45M | -75.20%1.46M | -61.37%2.58M | -53.15%3.69M | -37.20%7.88M |
Current changes in cash | 106.17%70.5K | 32.91%-1.46M | 79.65%-191.11K | -3.15%-1.14M | 47.88%-2.18M | ---939.24K | 206.89%985.22K | -42.05%-1.12M | 7.06%-1.11M | 10.28%-4.19M |
End cash Position | -68.73%114.41K | -97.09%43.91K | -97.09%43.91K | -85.84%365.88K | -59.13%1.51M | --1.51M | -50.82%2.45M | -75.20%1.46M | -61.37%2.58M | -53.15%3.69M |
Free cash from | 2.27%-1.1M | 20.55%-4.11M | -10.81%-1.26M | 1.50%-1.12M | -25.22%-5.17M | ---1.14M | -63.35%-1.48M | -82.84%-1.42M | 3.36%-1.14M | 10.40%-4.13M |
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.