(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 | ||||||||||
Net income from continuing operations | -19.85%66.35M | 2.71%82.78M | 12.35%80.6M | 28.03%71.74M | 8.17%56.03M | 32.64%51.8M | 7.84%39.05M | 23.59%36.22M | 52.72%29.3M | -6.88%19.19M |
Deferred tax | -20.12%17.57M | 17.81%22M | -10.65%18.67M | 30.47%20.9M | -3.55%16.02M | 113.98%16.61M | -31.65%7.76M | 8.75%11.35M | 67.52%10.44M | 23.63%6.23M |
Other non cash items | 39.49%-3.22M | -244.94%-5.32M | 228.13%3.67M | -80.45%-2.86M | -164.03%-1.59M | 35,485.71%2.48M | 99.54%-7K | -282.97%-1.52M | 147.59%828K | -189.69%-1.74M |
Change In working capital | 178.06%29.13M | 35.06%-37.32M | -292.51%-57.47M | 30.87%29.85M | 227.73%22.81M | -54.28%-17.86M | 38.00%-11.58M | -62.07%-18.67M | -59.36%-11.52M | -316.05%-7.23M |
-Change in receivables | 140.56%10.4M | -173.81%-25.64M | -105.33%-9.36M | -124.64%-4.56M | 163.96%18.51M | -6,016.49%-28.93M | 97.81%-473K | -79.15%-21.64M | -34.82%-12.08M | -350.22%-8.96M |
-Change in inventory | 36.97%25.55M | 127.00%18.65M | -7,471.50%-69.07M | -86.37%937K | 135.01%6.87M | -75.66%-19.63M | -219.01%-11.18M | 43.20%-3.5M | -136.10%-6.17M | 8.99%-2.61M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 58.66%113.23M | 50.91%71.37M | -61.53%47.29M | 23.41%122.94M | 47.79%99.62M | 45.82%67.41M | 25.52%46.23M | -8.36%36.83M | 44.80%40.19M | -37.60%27.76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 2.52%-16.96M | 60.62%-17.39M | 4.27%-44.17M | -52.61%-46.14M | -20.94%-30.23M | -20.43%-25M | -69.04%-20.76M | 38.09%-12.28M | -57.61%-19.84M | 12.42%-12.59M |
Net intangibles purchase and sale | -14.32%-6.32M | -20.51%-5.53M | -36.99%-4.59M | -11.11%-3.35M | 1.92%-3.02M | 29.88%-3.07M | -168.13%-4.38M | 47.83%-1.64M | -90.52%-3.13M | -0.24%-1.65M |
Net business purchase and sale | ---- | ---- | --12K | ---- | ---- | ---- | ---- | ---4.78M | ---- | 93.98%-1.43M |
Net investment purchase and sale | -460.68%-1.16M | -564.52%-206K | 47.46%-31K | 45.87%-59K | -131.91%-109K | 95.94%-47K | -3,027.03%-1.16M | 19.57%-37K | -130.00%-46K | 84.50%-20K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 0.08%-22.17M | 53.85%-22.18M | 1.83%-48.07M | -49.46%-48.96M | -23.64%-32.76M | -1.46%-26.49M | -40.39%-26.11M | 18.87%-18.6M | -48.71%-22.93M | 60.91%-15.42M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | ---- | ---- | ---- | ---4.6M | ---- | ---- | ---- | ---- | ---- | ---- |
Net common stock issuance | 88.57%8.19M | 119.29%4.34M | 26.98%-22.5M | -191.06%-30.81M | -2.89%-10.59M | -22.87%-10.29M | -659.29%-8.38M | -112.52%-1.1M | 53.78%-519K | -107.56%-1.12M |
Cash dividends paid | -3.46%-26.28M | -14.07%-25.4M | -18.22%-22.27M | -1.76%-18.84M | -32.43%-18.51M | -2.63%-13.98M | -33.12%-13.62M | -33.55%-10.23M | -2.24%-7.66M | -14.92%-7.49M |
Net other financing activities | 83.79%-2.1M | -184.81%-12.95M | --15.27M | ---- | -1,607.69%-3.33M | -134.94%-195K | -260.87%-83K | 83.92%-23K | 80.03%-143K | 86.61%-716K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 40.73%-20.46M | -15.94%-34.52M | 45.40%-29.77M | -66.15%-54.52M | -33.73%-32.82M | -11.01%-24.54M | -94.32%-22.1M | -36.15%-11.38M | 10.87%-8.36M | -464.46%-9.37M |
Net cash flow | ||||||||||
Beginning cash position | 15.78%79.31M | -30.33%68.5M | 17.35%98.31M | 61.22%83.78M | 39.30%51.97M | -2.50%37.31M | 20.88%38.26M | 29.84%31.65M | 17.23%24.38M | 47.40%20.8M |
Current changes in cash | 381.46%70.61M | 148.01%14.67M | -256.95%-30.55M | -42.84%19.46M | 107.93%34.05M | 923.33%16.38M | -129.02%-1.99M | -23.06%6.85M | 200.44%8.91M | -61.09%2.97M |
Effect of exchange rate changes | -150.05%-9.64M | -628.94%-3.86M | 114.79%729K | -120.24%-4.93M | -30.42%-2.24M | -266.28%-1.72M | 522.95%1.03M | 85.07%-244K | -364.40%-1.63M | 166.31%618K |
End cash Position | 76.87%140.27M | 15.78%79.31M | -30.33%68.5M | 17.35%98.31M | 61.22%83.78M | 39.30%51.97M | -2.50%37.31M | 20.88%38.26M | 29.84%31.65M | 17.23%24.38M |
Free cash flow | 98.67%89.42M | 1,269.06%45.01M | -105.37%-3.85M | 8.44%71.63M | 70.29%66.06M | 85.88%38.79M | -5.57%20.87M | 39.20%22.1M | 28.44%15.88M | -56.47%12.36M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data