(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 | |
---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||
Cash flow from continuing operating activities | 62.24%-599.37K | -374.79%-1.59M | 44.11%-334.28K | -39,748.97%-598.13K | 99.77%-1.5K | -148.99%-643.5K | 163.59%1.31M | 498.3K |
Net income from continuing operations | 46.13%-1.16M | 4.38%-2.15M | -987.29%-2.25M | -15.19%253.89K | 155.66%299.36K | -146.09%-537.81K | 17.10%1.17M | --996.55K |
Operating gains losses | -110.08%-18.75K | 717.20%185.93K | -26.86%22.75K | 325.80%31.11K | ---13.78K | ---- | --1.21K | ---- |
Depreciation and amortization | 110.37%76.25K | 45.50%36.24K | 13.25%24.91K | 44.90%22K | 20.72%15.18K | 73.88%12.58K | 29.37%7.23K | --5.59K |
Deferred tax | 258.77%10.84K | -69.69%3.02K | -2.13%9.96K | -89.94%10.18K | --101.17K | ---- | ---- | ---- |
Other non cash items | -504.47%-85.91K | -80.47%21.24K | 25.48%108.79K | -2.19%86.7K | --88.63K | ---- | ---- | ---- |
Change In working capital | 376.03%738.17K | -90.84%155.07K | 268.27%1.69M | -121.94%-1.01M | -1,723.67%-453.18K | 149.72%27.91K | 88.86%-56.14K | ---503.84K |
-Change in receivables | 14.81%933.49K | -59.05%813.05K | 220.15%1.99M | -335.76%-1.65M | -808.36%-379.22K | -106.73%-41.75K | 205.22%620.2K | ---589.43K |
-Change in prepaid assets | 165.91%15.73K | 322.00%5.91K | -106.95%-2.66K | -78.42%38.35K | 215.38%177.72K | 48.20%-154.04K | -1,450.21%-297.39K | ---19.18K |
-Change in payables and accrued expense | 67.89%-212.89K | -167.51%-662.9K | -134.91%-247.81K | 620.07%709.88K | -190.56%-136.5K | 131.33%150.72K | -254.89%-481.04K | --310.56K |
-Change in other current liabilities | --0 | --0 | 49.82%-46.47K | 34.70%-92.62K | ---141.84K | --0 | ---- | ---- |
-Change in other working capital | 284.70%1.85K | -126.03%-1K | 143.21%3.84K | -133.35%-8.89K | -63.47%26.66K | -28.53%72.98K | 149.61%102.1K | ---205.79K |
Cash from discontinued investing activities | ||||||||
Operating cash flow | 62.24%-599.37K | -374.79%-1.59M | 44.11%-334.28K | -39,748.97%-598.13K | 99.77%-1.5K | -148.99%-643.5K | 163.59%1.31M | --498.3K |
Investing cash flow | ||||||||
Cash flow from continuing investing activities | 98.75%-38.78K | -5,667.74%-3.11M | -5,110.32%-53.91K | 100.56%1.08K | -15,606.01%-190.83K | 93.82%-1.22K | -7.53%-19.66K | -18.28K |
Net PPE purchase and sale | 96.61%-106.54K | -47,487.85%-3.14M | 50.81%-6.6K | 79.78%-13.42K | -5,361.23%-66.35K | 93.82%-1.22K | -7.53%-19.66K | ---18.28K |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---127.8K | --0 | --0 | ---- |
Net other investing changes | 116.15%67.76K | 166.26%31.35K | -426.46%-47.31K | 335.20%14.49K | --3.33K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||
Investing cash flow | 98.75%-38.78K | -5,667.74%-3.11M | -5,110.32%-53.91K | 100.56%1.08K | -15,606.01%-190.83K | 93.82%-1.22K | -7.53%-19.66K | ---18.28K |
Financing cash flow | ||||||||
Cash flow from continuing financing activities | -195.11%-363.09K | 381.75K | 0 | 57.30%110.75K | -98.28%70.41K | 4.1M | 0 | 27.69K |
Net issuance payments of debt | -195.11%-363.09K | --381.75K | --0 | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | ---- | ---- | ---- | 57.30%110.75K | -98.28%70.41K | --4.1M | --0 | --27.69K |
Cash from discontinued financing activities | ||||||||
Financing cash flow | -195.11%-363.09K | --381.75K | --0 | 57.30%110.75K | -98.28%70.41K | --4.1M | --0 | --27.69K |
Net cash flow | ||||||||
Beginning cash position | -75.05%1.43M | -6.00%5.74M | -6.75%6.11M | -2.09%6.55M | 114.66%6.69M | 87.55%3.12M | 31.95%1.66M | --1.26M |
Current changes in cash | 76.80%-1M | -1,011.51%-4.31M | 20.18%-388.19K | -298.87%-486.31K | -103.53%-121.92K | 167.33%3.46M | 154.83%1.29M | --507.71K |
Effect of exchange rate changes | 1,569.43%71.59K | -80.71%4.29K | -49.86%22.22K | 346.85%44.33K | -115.47%-17.96K | -28.18%116.06K | 253.60%161.59K | ---105.2K |
End cash Position | -64.87%503.51K | -75.05%1.43M | -6.00%5.74M | -6.75%6.11M | -2.09%6.55M | 114.66%6.69M | 87.55%3.12M | --1.66M |
Free cash flow | 85.07%-705.91K | -1,286.97%-4.73M | 44.26%-340.88K | -801.26%-611.55K | 89.48%-67.86K | -149.83%-644.72K | 169.53%1.29M | --480.02K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | Unqualified Opinion | -- |
No Data
No Data