(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 52.45%-1.19M | 39.32%-2.51M | -99.28%-4.14M | -32.42%-2.08M | 59.96%-1.57M | -252.61%-3.91M | 80.49%-1.11M | 66.23%-5.69M | -55.43%-16.85M | -151.75%-10.84M |
Net income from continuing operations | -23.51%-3.4M | 19.65%-2.75M | -164.89%-3.43M | 22.06%-1.29M | 48.04%-1.66M | -394.01%-3.19M | 117.90%1.09M | -165.12%-6.07M | 54.15%-2.29M | 85.77%-4.99M |
Operating gains losses | -115.75%-161K | 917.60%1.02M | ---125K | ---- | ---- | ---- | -83.97%21K | 100.68%131K | -139.45%-19.38M | -132.46%-8.09M |
Depreciation and amortization | 66.67%55K | 65.00%33K | 150.00%20K | -92.59%8K | -20.59%108K | 147.27%136K | -79.85%55K | -49.35%273K | -64.47%539K | -34.47%1.52M |
Deferred tax | ---- | ---- | ---- | ---- | ---- | ---- | -3,978.05%-1.67M | 81.02%-41K | ---216K | --0 |
Other non cash items | ---- | --3K | ---- | ---- | --96K | ---- | ---- | ---- | 96.41%-11K | -117.02%-306K |
Change In working capital | 147.79%195K | 33.33%-408K | 23.12%-612K | -130.06%-796K | 69.30%-346K | -45.98%-1.13M | 60.27%-772K | -76.16%-1.94M | -158.31%-1.1M | 65.84%-427K |
-Change in receivables | -154.69%-35K | 2,033.33%64K | -96.63%3K | -31.54%89K | -36.59%130K | 1,364.29%205K | -95.89%14K | 625.53%341K | -93.21%47K | -9.78%692K |
-Change in prepaid assets | 20.00%168K | 160.09%140K | -441.86%-233K | -114.98%-43K | 370.49%287K | -91.15%61K | 132.30%689K | -2,270.00%-2.13M | 88.61%-90K | -173.28%-790K |
-Change in payables and accrued expense | 106.29%22K | -960.61%-350K | -113.69%-33K | 224.87%241K | 86.99%-193K | -15.59%-1.48M | -222.54%-1.28M | 223.61%1.05M | -292.06%-847K | 132.21%441K |
-Change in other current assets | 292.91%272K | 6.62%-141K | -67.78%-151K | -500.00%-90K | -142.86%-15K | 683.33%35K | -112.24%-6K | -40.24%49K | 131.54%82K | -136.72%-260K |
-Change in other current liabilities | -91.74%-232K | 38.89%-121K | 80.06%-198K | -78.92%-993K | -1,109.09%-555K | 129.57%55K | 79.69%-186K | -243.07%-916K | 62.45%-267K | 30.09%-711K |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -1,082.14%-331K | -113.93%-28K | 114.18%201K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 52.45%-1.19M | 39.32%-2.51M | -99.28%-4.14M | -32.42%-2.08M | 59.96%-1.57M | -252.61%-3.91M | 80.49%-1.11M | 66.23%-5.69M | -55.43%-16.85M | -151.75%-10.84M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 1,295.71%837K | -311.76%-70K | 99.83%-17K | -13,654.79%-10.04M | 18.89%-73K | -109.63%-90K | -71.26%935K | -92.10%3.25M | 639.28%41.17M | -358.46%-7.64M |
Net PPE purchase and sale | 0.00%-52K | 31.58%-52K | -216.67%-76K | 50.00%-24K | 27.27%-48K | 65.45%-66K | -113.14%-191K | 1,177.04%1.45M | 67.70%-135K | -120.00%-418K |
Net intangibles purchase and sale | 66.67%-6K | -5.88%-18K | -112.50%-17K | 42.86%-8K | 77.05%-14K | -454.55%-61K | 87.21%-11K | 23.21%-86K | -1.82%-112K | 91.04%-110K |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | 171.28%1.06M | 600.00%390K | ---78K | --0 |
Net investment purchase and sale | --895K | --0 | 100.80%80K | ---10M | --0 | --0 | --2K | --0 | 665.76%41.58M | -866.42%-7.35M |
Net other investing changes | ---- | ---- | 55.56%-4K | 18.18%-9K | -129.73%-11K | -51.95%37K | 35.09%77K | 167.86%57K | -2,000.00%-84K | -104.94%-4K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 1,295.71%837K | -311.76%-70K | 99.83%-17K | -13,654.79%-10.04M | 18.89%-73K | -109.63%-90K | -71.26%935K | -92.10%3.25M | 639.28%41.17M | -358.46%-7.64M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0 | 29.50%-2.63M | 69.61%-3.73M | -165.24%-12.28M | 698.76%18.83M | |||||
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | --0 | 29.31%-2.63M | 69.69%-3.72M | -180.63%-12.28M | 584.17%15.23M |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 179,550.00%3.59M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---10K | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --0 | --0 | --0 | --0 | --0 | --0 | 29.50%-2.63M | 69.61%-3.73M | -165.24%-12.28M | 698.76%18.83M |
Net cash flow | ||||||||||
Beginning cash position | -6.36%39.11M | -9.22%41.76M | -21.06%46M | -2.59%58.27M | -6.78%59.83M | -3.07%64.18M | -8.59%66.21M | 21.47%72.43M | 1.41%59.63M | -6.26%58.8M |
Current changes in cash | 86.20%-356K | 37.89%-2.58M | 65.73%-4.15M | -638.78%-12.12M | 59.04%-1.64M | -42.69%-4M | 54.50%-2.81M | -151.19%-6.17M | 3,322.73%12.05M | 107.83%352K |
Effect of exchange rate changes | 142.67%32K | 15.73%-75K | 42.95%-89K | -277.27%-156K | 125.36%88K | -144.95%-347K | 1,529.63%772K | -107.17%-54K | 57.53%753K | -15.40%478K |
End cash Position | -0.83%38.78M | -6.36%39.11M | -9.22%41.76M | -21.06%46M | -2.59%58.27M | -6.78%59.83M | -3.07%64.18M | -8.59%66.21M | 21.47%72.43M | 1.41%59.63M |
Free cash flow | 51.49%-1.25M | 39.00%-2.58M | -100.66%-4.23M | -29.34%-2.11M | 59.69%-1.63M | -207.77%-4.04M | 79.06%-1.31M | 63.37%-6.27M | -50.55%-17.12M | -97.46%-11.37M |
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 | -- | -- | -- | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion |
No Data
No Data