(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||
Cash flow from continuing operating activities | -278.78%-40.02M | 200.04%22.38M | 84.35%-22.37M | -142.98M |
Net income from continuing operations | 11.67%-98.5M | -78.28%-111.52M | -6.99%-62.55M | ---58.47M |
Operating gains losses | -98.99%232K | 16,213.38%22.88M | -138.48%-142K | --369K |
Depreciation and amortization | -22.47%34.62M | -17.79%44.65M | -6.70%54.31M | --58.21M |
Other non cash items | 80.75%-3.75M | 75.97%-19.47M | -33.14%-81M | ---60.83M |
Change In working capital | -76.15%19.16M | 98.16%80.31M | 139.36%40.53M | ---102.97M |
-Change in receivables | 0.66%9.93M | -86.13%9.86M | 397.80%71.08M | ---23.87M |
-Change in inventory | 710.82%3.97M | 101.95%490K | -193.95%-25.08M | ---8.53M |
-Change in payables and accrued expense | -39.00%-7.99M | 45.70%-5.75M | 86.15%-10.58M | ---76.37M |
-Change in other current assets | -88.05%6.9M | 403.71%57.75M | -394.00%-19.02M | --6.47M |
-Change in other current liabilities | -78.06%4.61M | -11.13%20.99M | 1,301.07%23.62M | --1.69M |
-Change in other working capital | 157.21%1.74M | -712.27%-3.04M | 121.17%497K | ---2.35M |
Cash from discontinued investing activities | ||||
Operating cash flow | -278.78%-40.02M | 200.04%22.38M | 84.35%-22.37M | ---142.98M |
Investing cash flow | ||||
Cash flow from continuing investing activities | 86.70%-1.76M | -1,136.69%-13.25M | -103.12%-1.07M | 34.37M |
Net PPE purchase and sale | 67.48%-3.83M | -1,137.01%-11.76M | -1,629.09%-951K | ---55K |
Net intangibles purchase and sale | 1,272.28%1.18M | 15.83%-101K | 99.61%-120K | ---30.76M |
Net investment purchase and sale | ---- | ---- | ---- | --65.19M |
Net other investing changes | 163.77%880K | ---1.38M | ---- | ---- |
Cash from discontinued investing activities | ||||
Investing cash flow | 86.70%-1.76M | -1,136.69%-13.25M | -103.12%-1.07M | --34.37M |
Financing cash flow | ||||
Cash flow from continuing financing activities | 278.62%5.23M | 103.09%1.38M | -43.22%-44.61M | -31.15M |
Net issuance payments of debt | -40.07%827K | 103.09%1.38M | -43.22%-44.61M | ---31.15M |
Proceeds from stock option exercised by employees | --1.1M | --0 | --0 | ---- |
Net other financing activities | --3.3M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||
Financing cash flow | 278.62%5.23M | 103.09%1.38M | -43.22%-44.61M | ---31.15M |
Net cash flow | ||||
Beginning cash position | 15.96%50.02M | -60.49%43.14M | -54.68%109.19M | --240.95M |
Current changes in cash | -447.54%-36.55M | 115.45%10.52M | 51.31%-68.06M | ---139.76M |
Effect of exchange rate changes | 62.59%-1.36M | -281.48%-3.64M | -74.97%2M | --8M |
End cash Position | -75.79%12.11M | 15.96%50.02M | -60.49%43.14M | --109.19M |
Free cash flow | -534.29%-45.36M | 144.55%10.44M | 86.51%-23.45M | ---173.8M |
Currency Unit | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- |
No Data