(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 | 28.29%11.09M | -64.28%12.47M | 38.35%-1.15M | 66.12%-8.14M | -12.18%13.11M | -81.15%8.64M | -47.87%34.9M | -109.72%-1.86M | -3,783.44%-24.02M | -34.16%14.92M |
Net income from continuing operations | -76.64%1.32M | 1,150.77%26.06M | 277.37%9.35M | 1,779.26%6.8M | 3,780.00%4.27M | 82.67%5.64M | -103.30%-2.48M | -107.53%-5.27M | -120.97%-405K | -98.38%110K |
Depreciation and amortization | 12.78%1.99M | -9.01%7.31M | -3.02%1.96M | -7.27%1.86M | -14.68%1.73M | -11.11%1.76M | -5.96%8.03M | -5.73%2.02M | -5.42%2.01M | -5.33%2.02M |
Deferred tax | -253.02%-759K | 420.86%6.65M | 115.93%382K | 1,104.35%1.85M | 2,549.38%3.92M | -26.08%496K | 96.68%-2.07M | 96.15%-2.4M | -12.20%-184K | -966.67%-160K |
Other non cash items | 1.25%243K | 3.87%1.02M | 14.90%293K | 0.00%245K | 0.00%243K | 0.00%240K | 122.90%983K | 4.08%255K | --245K | --243K |
Change In working capital | 491.28%5.74M | -348.67%-41.09M | -864.00%-16.6M | 21.69%-22.02M | -110.46%-999K | -103.99%-1.47M | -44.02%16.52M | -143.27%-1.72M | -256.89%-28.12M | -36.17%9.55M |
-Change in receivables | 47.57%39.76M | -115.74%-2.98M | -1.67%-57.09M | -15.14%23.06M | 41.07%4.11M | -40.10%26.95M | 200.69%18.92M | 6.11%-56.15M | 200.31%27.18M | 341.49%2.91M |
-Change in prepaid assets | 927.53%3.52M | 6.42%-6.19M | -830.65%-1.85M | 44.72%-3.24M | -1,018.33%-671K | 13.27%-425K | -91.49%-6.62M | -123.86%-199K | -207.33%-5.87M | -146.15%-60K |
-Change in payables and accrued expense | -12.22%-2.34M | -181.97%-1.96M | 286.94%587K | -62.57%1M | -163.24%-1.46M | 8.34%-2.09M | -3.74%2.4M | 89.92%-314K | -39.62%2.67M | 5.37%2.32M |
-Change in other working capital | -35.88%-35.19M | -1,738.79%-29.96M | -24.00%41.76M | 17.78%-42.84M | -167.72%-2.97M | -380.27%-25.9M | -96.29%1.83M | -16.84%54.94M | -167.95%-52.11M | -68.32%4.38M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 28.29%11.09M | -64.28%12.47M | 38.35%-1.15M | 66.12%-8.14M | -12.18%13.11M | -81.15%8.64M | -47.87%34.9M | -109.72%-1.86M | -3,783.44%-24.02M | -34.16%14.92M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 2,601.16%8.65M | 112.59%3.08M | 171.26%7.24M | 75.99%-3.02M | 35.81%-794K | 28.66%-346K | -1,059.63%-24.45M | -1,454.82%-10.15M | -1,917.66%-12.57M | -170.09%-1.24M |
Capital expenditure reported | -13.90%-1.17M | -66.52%-7.21M | -199.75%-3.56M | -9.63%-1.56M | 13.82%-1.07M | -112.16%-1.03M | -105.46%-4.33M | -81.78%-1.19M | -128.25%-1.42M | -170.09%-1.24M |
Net investment purchase and sale | 1,338.65%9.83M | 151.15%10.29M | 220.38%10.79M | 86.91%-1.46M | --272K | --683K | ---20.11M | ---8.97M | ---11.15M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 2,601.16%8.65M | 112.59%3.08M | 171.26%7.24M | 75.99%-3.02M | 35.81%-794K | 28.66%-346K | -1,059.63%-24.45M | -1,454.82%-10.15M | -1,917.66%-12.57M | -170.09%-1.24M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -61.22%-1.78M | 49.20%-6.89M | -53.29%-1.77M | -5.41%-1.77M | 66.12%-2.25M | 73.13%-1.1M | 48.93%-13.57M | -101.04%-1.16M | 70.84%-1.68M | 89.97%-6.63M |
Net issuance payments of debt | -51.45%-1.78M | 39.29%-5.96M | -47.30%-1.77M | -47.30%-1.77M | 79.99%-1.24M | 2.82%-1.17M | -111.33%-9.81M | 1.64%-1.2M | -101.37%-1.2M | -5,588.99%-6.2M |
Net common stock issuance | ---- | 78.61%-1.01M | --0 | --0 | ---- | ---- | -108.49%-4.74M | --0 | 11.11%-992K | ---508K |
Net preferred stock issuance | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Cash dividends paid | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
Proceeds from stock option exercised by employees | --0 | -92.19%79K | --0 | --0 | -89.47%8K | -81.07%71K | -82.74%1.01M | -94.27%47K | -73.40%514K | -62.00%76K |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | 99.51%-27K | --0 | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -61.22%-1.78M | 49.20%-6.89M | -53.29%-1.77M | -5.41%-1.77M | 66.12%-2.25M | 73.13%-1.1M | 48.93%-13.57M | -101.04%-1.16M | 70.84%-1.68M | 89.97%-6.63M |
Net cash flow | ||||||||||
Beginning cash position | 5.86%115.85M | -8.80%109.43M | -8.68%108.66M | -22.83%123.97M | -26.42%116.6M | -8.80%109.43M | 36.49%119.99M | 15.04%118.99M | 45.08%160.64M | 3.24%158.47M |
Current changes in cash | 149.68%17.97M | 377.75%8.65M | 132.78%4.32M | 66.22%-12.93M | 42.69%10.07M | -82.56%7.2M | -108.14%-3.12M | -173.55%-13.17M | -567.25%-38.27M | 116.06%7.05M |
Effect of exchange rate changes | -12,431.43%-4.39M | 69.98%-2.23M | -20.34%2.88M | 29.38%-2.38M | 44.91%-2.69M | 98.75%-35K | -20.19%-7.44M | 366.74%3.61M | -118.37%-3.38M | -525.35%-4.88M |
End cash Position | 11.01%129.43M | 5.86%115.85M | 5.86%115.85M | -8.68%108.66M | -22.83%123.97M | -26.42%116.6M | -8.80%109.43M | -8.80%109.43M | 15.04%118.99M | 45.08%160.64M |
Free cash flow | 30.23%9.92M | -82.81%5.26M | -54.43%-4.7M | 61.89%-9.7M | -12.03%12.04M | -83.22%7.61M | -52.86%30.57M | -116.48%-3.05M | -87,817.24%-25.44M | -38.37%13.69M |
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