(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 | 23.69%-55.43M | -172.70%-72.64M | 203.68%99.91M | -102.12%-96.37M | 14.98%-47.68M | -12.49%-56.08M | -83.12%-49.86M | -83.09%-27.23M | 3.73%-14.87M | -68.05%-15.45M |
Net income from continuing operations | -21.82%-28.89M | -135.27%-23.72M | 166.45%67.26M | -55.38%-101.22M | 18.08%-65.14M | -42.69%-79.52M | -65.53%-55.73M | -96.48%-33.67M | -0.65%-17.14M | -34.56%-17.03M |
Operating gains losses | -406.25%-81K | -103.81%-16K | 425.00%420K | 521.05%80K | -850.00%-19K | -125.00%-2K | --8K | ---- | 130.00%3K | -110.43%-10K |
Depreciation and amortization | -9.72%1.65M | -33.19%1.83M | -22.96%2.74M | 9.07%3.56M | 79.38%3.26M | 48.37%1.82M | 50.25%1.23M | 44.68%816K | 93.15%564K | -37.27%292K |
Deferred tax | 427.59%380K | -105.24%-116K | 617.52%2.22M | 25.69%-428K | -62.71%-576K | 89.65%-354K | -9,871.43%-3.42M | --35K | --0 | --0 |
Other non cash items | -109.27%-394K | 113.77%4.25M | -462.50%-30.87M | -35.17%8.52M | 19.73%13.14M | 374.41%10.97M | 889.42%2.31M | -1,623.53%-293K | -132.69%-17K | -54.47%52K |
Change In working capital | 49.23%-27.82M | -191.81%-54.79M | 636.25%59.68M | -3,026.12%-11.13M | -103.45%-356K | 96.13%10.33M | -10.71%5.27M | 2,086.53%5.9M | -252.31%-297K | -58.17%195K |
-Change in receivables | -103.36%-17.42M | -297.17%-8.57M | 1,266.04%4.34M | 119.39%318K | -126.52%-1.64M | 65.62%-724K | 28.42%-2.11M | -410.99%-2.94M | 171.94%946K | -2,326.20%-1.32M |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | -28.57%10K | -93.61%14K | 370.37%219K | ---81K |
-Change in payables and accrued expense | 77.51%-10.4M | -183.54%-46.23M | 583.40%55.34M | -991.51%-11.45M | -88.39%1.28M | 50.14%11.06M | -16.58%7.36M | 703.83%8.83M | -195.06%-1.46M | -39.17%1.54M |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -28.76%53K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 23.69%-55.43M | -172.70%-72.64M | 203.68%99.92M | -102.12%-96.37M | 14.98%-47.68M | -12.49%-56.08M | -83.12%-49.86M | -83.09%-27.23M | 3.72%-14.87M | -68.04%-15.45M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 104.83%2.23M | -1,270.44%-46.27M | -249.48%-3.38M | -395.41%-966K | 108.21%327K | -35.18%-3.99M | -41.26%-2.95M | -159.70%-2.09M | 169.84%3.5M | -168.36%-5.01M |
Net PPE purchase and sale | -189.30%-242K | 365.69%271K | 88.67%-102K | -284.80%-900K | 116.59%487K | -5.39%-2.94M | -36.79%-2.79M | -158.38%-2.04M | -11.61%-788K | -109.04%-706K |
Net intangibles purchase and sale | ---2.07M | --0 | ---126K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | --0 | ---41.53M | --0 | ---- | ---- | ---- | ---- | --0 | --0 | --0 |
Net investment purchase and sale | 190.78%4.55M | -59.21%-5.01M | -4,669.70%-3.15M | 58.75%-66K | 84.76%-160K | -544.17%-1.05M | -219.61%-163K | -101.19%-51K | 199.63%4.28M | -789.90%-4.3M |
Net other investing changes | ---- | ---- | ---1K | ---- | ---- | ---1K | ---- | --1K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 104.83%2.23M | -1,270.03%-46.27M | -249.59%-3.38M | -395.41%-966K | 108.20%327K | -35.21%-3.99M | -41.32%-2.95M | -159.67%-2.09M | 169.84%3.5M | -168.36%-5.01M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -34.63%-5.1M | 57.54%-3.79M | -7.99%-8.92M | -107.06%-8.26M | 1,894.00%116.86M | -103.74%-6.51M | 43.52%174.35M | 23,461.54%121.48M | -100.73%-520K | 333.75%71.54M |
Net issuance payments of debt | -163.44%-4.61M | 95.01%-1.75M | -1,704.07%-35.05M | -3.19%-1.94M | -841.50%-1.88M | -100.11%-200K | 37,600.21%175.68M | 158.10%466K | -7.08%-802K | 77.27%-749K |
Net common stock issuance | --0 | -99.98%5K | 399,500.00%27.97M | -99.99%7K | --126.49M | --0 | --0 | 6,050,250.00%121.01M | -100.00%2K | 262.91%72.3M |
Cash dividends paid | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | ---- | --0 |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | --0 | 16.22%43K | 0.00%37K | -26.00%37K | -81.27%50K | 210.47%267K | --86K |
Net other financing activities | 75.87%-493K | -11.34%-2.04M | -227.25%-1.84M | 144,300.00%1.44M | ---1K | ---- | ---- | ---- | --13K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -34.65%-5.1M | 57.54%-3.79M | -7.99%-8.92M | -107.06%-8.26M | 1,893.98%116.86M | -103.74%-6.51M | 43.52%174.35M | 23,461.54%121.48M | -100.73%-520K | 333.75%71.54M |
Net cash flow | ||||||||||
Beginning cash position | -47.44%136M | 51.29%258.76M | -38.20%171.03M | 33.54%276.75M | -24.32%207.24M | 79.82%273.82M | 153.33%152.28M | -16.52%60.11M | 244.16%72.01M | 232.11%20.92M |
Current changes in cash | 52.49%-58.29M | -240.02%-122.69M | 182.98%87.62M | -251.91%-105.59M | 204.40%69.51M | -154.78%-66.58M | 31.87%121.54M | 874.89%92.17M | -123.28%-11.89M | 249.31%51.08M |
Effect of exchange rate changes | 221.21%80K | -162.86%-66K | 183.33%105K | ---126K | --0 | --0 | ---- | ---- | ---- | ---- |
End cash Position | -42.80%77.79M | -47.44%136M | 51.29%258.76M | -38.20%171.03M | 33.54%276.75M | -24.32%207.24M | 79.82%273.82M | 153.33%152.28M | -16.52%60.11M | 244.13%72.01M |
Free cash flow | 20.27%-57.92M | -173.09%-72.64M | 202.17%99.38M | -95.68%-97.27M | 15.77%-49.71M | -12.08%-59.02M | -79.95%-52.66M | -86.86%-29.26M | 3.13%-15.66M | -71.42%-16.17M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
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 with Explanatory Notes | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- |
No Data