(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 | -94.83%557K | 47.40%10.77M | -12.53%7.3M | 8.35M |
Net income from continuing operations | 6.65%8.34M | -7.61%7.82M | 32.07%8.46M | --6.41M |
Operating gains losses | ---- | ---- | ---30K | ---- |
Depreciation and amortization | 9.03%2.92M | 9.61%2.68M | 13.24%2.45M | --2.16M |
Other non cash items | 44.00%72K | -46.24%50K | 6.90%93K | --87K |
Change In working capital | -5,065.90%-10.78M | 105.92%217K | -1,106.25%-3.67M | ---304K |
-Change in receivables | -312.10%-982K | 132.06%463K | 1.90%-1.44M | ---1.47M |
-Change in inventory | 245.45%38K | 108.73%11K | -1,245.45%-126K | --11K |
-Change in prepaid assets | -1,261.94%-9.7M | 69.96%-712K | -39,400.00%-2.37M | ---6K |
-Change in payables and accrued expense | -162.10%-975K | 1,098.47%1.57M | -89.98%131K | --1.31M |
-Change in other current assets | ---161K | --0 | --0 | ---- |
-Change in other working capital | 189.78%1M | -885.21%-1.12M | 197.93%142K | ---145K |
Cash from discontinued investing activities | ||||
Operating cash flow | -94.83%557K | 47.40%10.77M | -12.53%7.3M | --8.35M |
Investing cash flow | ||||
Cash flow from continuing investing activities | -247.11%-9.87M | -606.60%-2.84M | 148.36%561K | -1.16M |
Net PPE purchase and sale | -300.10%-7.8M | -447.59%-1.95M | --561K | --0 |
Net intangibles purchase and sale | -131.28%-2.06M | ---892K | --0 | ---1.16M |
Cash from discontinued investing activities | ||||
Investing cash flow | -247.11%-9.87M | -606.60%-2.84M | 148.36%561K | ---1.16M |
Financing cash flow | ||||
Cash flow from continuing financing activities | 4,411.31%14.1M | -327K | 0 | -4.35M |
Net issuance payments of debt | --0 | ---327K | --0 | --0 |
Cash dividends paid | ---- | ---- | ---- | ---4.35M |
Proceeds from stock option exercised by employees | --14.1M | --0 | --0 | ---- |
Cash from discontinued financing activities | ||||
Financing cash flow | 4,411.31%14.1M | ---327K | --0 | ---4.35M |
Net cash flow | ||||
Beginning cash position | 34.16%22.6M | 94.40%16.85M | 60.76%8.67M | --5.39M |
Current changes in cash | -36.95%4.79M | -3.41%7.6M | 176.74%7.87M | --2.84M |
Effect of exchange rate changes | 16.82%-1.53M | -685.08%-1.84M | -27.25%315K | --433K |
End cash Position | 14.41%25.86M | 34.16%22.6M | 94.40%16.85M | --8.67M |
Free cash flow | -217.47%-9.31M | 8.91%7.92M | 1.20%7.28M | --7.19M |
Currency Unit | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | -- | -- |
No Data