(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 | 64.61%2.83M | -67.25%1.77M | -109.36%-412K | -35.37%1.9M | 58.12%-1.44M | 15.22%1.72M | 218.99%5.4M | 360.78%4.4M | 13.91%2.94M | 24.38%-3.43M |
Net income from continuing operations | 12.33%765K | 241.99%6.87M | 1,242.26%4.35M | -21.32%1.21M | -11.82%634K | 393.48%681K | -71.90%2.01M | -107.67%-381K | -56.95%1.53M | 301.68%719K |
Operating gains losses | ---- | 102.30%2K | ---- | ---- | ---- | ---- | 98.49%-87K | ---- | ---- | ---- |
Depreciation and amortization | -4.55%482K | 6.88%2.05M | 6.90%511K | 8.25%512K | 8.52%522K | 3.91%505K | -1.64%1.92M | 7.66%478K | -12.24%473K | -1.84%481K |
Deferred tax | ---- | ---2.36M | ---2.65M | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
Other non cash items | 73.33%-4K | ---- | ---- | 45.00%-22K | -91.30%-132K | -165.22%-15K | ---- | ---- | ---40K | ---69K |
Change In working capital | 233.71%1.5M | -484.53%-5.27M | -169.34%-2.98M | -128.52%-237K | 43.86%-2.5M | -35.91%448K | 118.84%1.37M | 497.32%4.3M | 150.73%831K | 4.30%-4.46M |
-Change in receivables | 440.33%3.5M | -3,359.57%-6.13M | -356.59%-6.45M | 2,536.36%870K | 117.39%479K | -359.19%-1.03M | 102.73%188K | 327.42%2.51M | 101.16%33K | 32.59%-2.76M |
-Change in inventory | -230.23%-1.4M | 123.99%716K | -112.91%-183K | 47.68%-451K | 116.29%275K | 158.05%1.08M | 35.29%-2.99M | 24.08%1.42M | 57.66%-862K | -79.19%-1.69M |
-Change in prepaid assets | 45.33%-328K | -146.37%-147K | -16.79%441K | 250.33%454K | -225.57%-442K | -128.14%-600K | 285.38%317K | 404.76%530K | -3,120.00%-302K | 2,607.69%352K |
-Change in payables and accrued expense | 306.71%647K | -107.94%-262K | 1,271.69%3M | -298.82%-2.01M | -1,439.34%-939K | -114.70%-313K | -12.07%3.3M | 119.06%219K | -59.80%1.01M | -116.90%-61K |
-Change in other working capital | -170.42%-926K | 0.55%553K | 154.17%208K | -4.74%904K | -518.48%-1.87M | 356.60%1.32M | -13.25%550K | -418.92%-384K | --949K | ---303K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 64.61%2.83M | -67.25%1.77M | -109.36%-412K | -35.37%1.9M | 58.12%-1.44M | 15.22%1.72M | 218.99%5.4M | 360.78%4.4M | 13.91%2.94M | 24.38%-3.43M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -48.19%-735K | 47.07%-1.28M | 77.07%-163K | 67.46%-165K | 33.72%-460K | 3.50%-496K | -232.33%-2.43M | -552.29%-711K | -2,514.29%-507K | -87.57%-694K |
Net PPE purchase and sale | -48.19%-735K | 45.48%-1.28M | 76.13%-163K | 67.33%-165K | 29.56%-460K | 3.50%-496K | -253.60%-2.36M | -626.60%-683K | -7,114.29%-505K | -82.91%-653K |
Net intangibles purchase and sale | ---- | --0 | --0 | --0 | ---- | ---- | -10.94%-71K | -86.67%-28K | -107.14%-2K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -48.19%-735K | 47.07%-1.28M | 77.07%-163K | 67.46%-165K | 33.72%-460K | 3.50%-496K | -232.33%-2.43M | -552.29%-711K | -2,514.29%-507K | -87.57%-694K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 125.54%274K | 51.97%-1.28M | 134.07%1.11M | -67.02%-2.53M | -66.96%1.22M | 32.30%-1.07M | -167.85%-2.67M | -225.98%-3.25M | 37.15%-1.52M | -28.89%3.68M |
Net issuance payments of debt | 124.73%274K | 47.02%-1.44M | 133.95%1.1M | -63.89%-2.51M | -70.70%1.08M | 31.52%-1.11M | -169.76%-2.72M | -225.93%-3.25M | 37.34%-1.53M | -28.89%3.68M |
Proceeds from stock option exercised by employees | --0 | 211.76%159K | --4K | -200.00%-18K | --138K | 6.06%35K | 45.71%51K | --0 | -50.00%18K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 125.54%274K | 51.97%-1.28M | 134.07%1.11M | -67.02%-2.53M | -66.96%1.22M | 32.30%-1.07M | -167.85%-2.67M | -225.98%-3.25M | 37.15%-1.52M | -28.89%3.68M |
Net cash flow | ||||||||||
Beginning cash position | -32.49%1.68M | 11.51%2.48M | -46.41%1.12M | 62.98%1.92M | 62.83%2.63M | 11.51%2.48M | -37.57%2.23M | 44.98%2.09M | -6.23%1.18M | 64.66%1.62M |
Current changes in cash | 1,488.59%2.37M | -357.61%-796K | 20.36%532K | -186.91%-797K | -53.85%-680K | 124.51%149K | 123.08%309K | -43.48%442K | 382.63%917K | -262.50%-442K |
Effect of exchange rate changes | -566.67%-14K | 81.13%-10K | 141.51%22K | --3K | ---38K | --3K | ---53K | ---53K | --0 | --0 |
End cash Position | 52.98%4.03M | -32.49%1.68M | -32.49%1.68M | -46.41%1.12M | 62.98%1.92M | 62.83%2.63M | 11.51%2.48M | 11.51%2.48M | 44.98%2.09M | -6.23%1.18M |
Free cash flow | 70.54%2.08M | -83.62%485K | -115.58%-575K | -28.69%1.74M | 54.01%-1.9M | 27.03%1.22M | 150.22%2.96M | 305.40%3.69M | 17.54%2.43M | 17.52%-4.13M |
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