(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 71.75%-2.71M | -15.12%-9.6M | -40.58%-8.34M | -198.82%-2.28M | 9.29%-2.31M | -8.23%-5.93M | -2,010.00%-764K | -84.12%-2.55M | 20.31%-5.48M | 43.13%-1.17M |
Net profit before non-cash adjustment | -128.99%-34.72M | -352.72%-15.16M | 251.86%6M | 296.17%2.46M | 155.90%1.6M | -468.49%-3.95M | 13.35%-1.25M | -303.82%-2.86M | 89.00%-695K | 165.19%4.11M |
Total adjustment of non-cash items | 353.85%25.77M | 137.05%5.68M | -629.57%-15.32M | -390.63%-5.24M | -592.65%-3.77M | 59.82%-2.1M | 32.57%1.8M | 20.82%-544K | -14,224.32%-5.23M | -229.05%-5.72M |
-Depreciation and amortization | -16.99%772K | -15.61%930K | -18.73%1.1M | -23.67%187K | -44.18%187K | 74.29%1.36M | 25.64%245K | 71.79%335K | 170.14%778K | 168.92%199K |
-Disposal profit | 995.02%27.05M | 126.99%2.47M | -183.22%-9.15M | -209.08%-3.7M | -1,160.00%-2.49M | 392.99%11M | 50.71%3.39M | -6.75%235K | -162.07%-3.75M | -190.81%-7.08M |
-Remuneration paid in stock | -35.84%358K | 121.43%558K | -14.86%252K | 23.73%73K | 217.24%92K | 187.38%296K | 34.09%59K | 200.00%29K | 255.17%103K | 275.76%58K |
-Deferred income tax | --0 | 35.74%-2.16M | 62.71%-3.36M | 505.50%884K | -406.01%-560K | -1,181.25%-9M | 59.78%-218K | 250.00%183K | 595.24%832K | 210.70%1.57M |
-Other non-cash items | -162.25%-2.41M | 192.95%3.88M | 27.52%-4.17M | -60.39%-2.69M | 24.89%-996K | -80.54%-5.75M | -185.18%-1.67M | -34.89%-1.33M | 48.26%-3.19M | 76.42%-468K |
Changes in working capital | 5,435.90%6.24M | -111.95%-117K | 736.75%979K | 137.98%499K | -116.61%-141K | -73.29%117K | -1,142.86%-1.31M | 9,333.33%849K | 173.12%438K | 328.65%439K |
-Change in receivables | 427.70%5.37M | 128.99%1.02M | -1,239.94%-3.51M | 110.42%52K | -135.64%-134K | 266.67%308K | -345.81%-499K | 114.86%376K | 141.58%84K | 28.15%-171K |
-Change in payables | 208.54%928K | -134.49%-855K | 1,091.60%2.48M | 153.40%440K | -99.58%2K | -178.62%-250K | -904.88%-824K | 376.88%479K | 181.96%318K | 949.12%598K |
-Changes in other current assets | 77.64%-53K | -111.76%-237K | --2.02M | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
-Changes in other current liabilities | 90.70%-4K | -760.00%-43K | -108.47%-5K | -22.22%7K | -50.00%-9K | 63.89%59K | 80.00%9K | -185.71%-6K | 500.00%36K | 209.09%12K |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | 1.11M | 0 | ||||||||
Interest paid (cash flow from operating activities) | 76.19%-10K | 66.13%-42K | 39.51%-124K | -104.35%-1K | 70.90%-39K | 8.48%-205K | 116.91%23K | -397.78%-134K | -224K | -85K |
Interest received (cash flow from operating activities) | 420.83%125K | 50.00%24K | 700.00%16K | 0 | 0 | -96.88%2K | -91.49%4K | -111.76%-2K | -69.81%64K | 0 |
Tax refund paid | ||||||||||
Other operating cash inflow (outflow) | 29.41%-3.75M | -158.30%-5.31M | 183.14%9.1M | 28.86%-715K | 24.96%-1.38M | 332.90%3.21M | -133.72%-1.01M | -279.18%-1.84M | 20.00%-1.38M | 43.49%-243K |
Operating cash flow | 57.50%-6.34M | -2,396.31%-14.93M | 122.24%650K | -72.16%-3M | 17.52%-3.73M | 50.59%-2.92M | -263.67%-1.74M | -150.28%-4.53M | 29.51%-5.92M | 38.97%-1.5M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | 30.36%-78K | 80.49%-112K | -19.33%-574K | 71.43%-10K | 108.91%22K | -99.59%-481K | -94.44%-35K | -751.72%-247K | -25.52%-241K | -154.41%-173K |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
Net investment product transactions | -6.93%2M | 9,054.17%2.15M | 99.39%-24K | 147.06%56K | 98.58%-54K | -259.70%-3.94M | -104.48%-119K | -17,995.24%-3.8M | -69.21%2.46M | -99.54%28K |
Net changes in other investments | ---- | --12K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -6.20%1.92M | 442.64%2.05M | 86.46%-598K | 129.87%46K | 99.21%-32K | -298.65%-4.42M | -105.83%-154K | -7,994.00%-4.05M | -71.00%2.22M | -102.42%-145K |
Financing cash flow | ||||||||||
Net issuance payments of debt | 103.76%144K | -186.53%-3.83M | 2,414.77%4.43M | -96.15%2K | 6,827.27%3.05M | -25.11%176K | -24.64%52K | 100.00%44K | 100.85%235K | -137.55%-86K |
Net common stock issuance | -14.73%6.37M | --7.47M | --0 | ---- | ---- | ---- | ---- | ---- | --14.03M | --6.06M |
Increase or decrease of lease financing | 14.64%-548K | 22.09%-642K | -50.64%-824K | 33.88%-162K | -219.61%-163K | -61.36%-547K | -1.66%-245K | 55.26%-51K | ---339K | --10K |
Net other fund-raising expenses | ---- | --135K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 90.42%5.97M | -13.02%3.13M | 1,070.89%3.6M | 17.10%-160K | 41,314.29%2.89M | -102.66%-371K | -12.21%-193K | 92.39%-7K | 11,800.00%13.92M | 2,511.79%5.98M |
Net cash flow | ||||||||||
Beginning cash position | -68.10%4.57M | 34.28%14.31M | -41.98%10.66M | -0.10%9.78M | -41.98%10.66M | 125.74%18.37M | 58.21%9.79M | 125.74%18.37M | -6.99%8.14M | 221.13%14.03M |
Current changes in cash | 115.86%1.55M | -366.67%-9.74M | 147.39%3.65M | -49.02%-3.11M | 89.75%-879K | -175.37%-7.71M | -204.97%-2.09M | -339.95%-8.58M | 1,774.30%10.23M | 15.10%4.34M |
Cash adjustments other than cash changes | ---- | ---- | ---1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
End cash Position | 33.84%6.11M | -68.10%4.57M | 34.28%14.31M | -13.43%6.66M | -0.10%9.78M | -41.98%10.66M | -5.85%7.7M | 58.21%9.79M | 125.74%18.37M | 125.74%18.37M |
Free cash flow | 57.30%-6.42M | -19,886.84%-15.04M | 102.23%76K | -68.77%-3M | 21.79%-3.73M | 44.71%-3.4M | -257.55%-1.78M | -159.77%-4.77M | 28.28%-6.16M | 33.77%-1.67M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
No Data