(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 | 512.20%334.92M | 190.50%54.71M | -250.37%-60.45M | -70.32%40.2M | 37.58%135.47M | -70.71%98.46M | 322.09%336.12M | 26.03%-151.34M | 40.12%-204.59M | -515.40%-341.68M |
Other non cash items | -1.70%40.1M | -16.62%40.8M | 18.93%48.93M | -2.66%41.14M | -23.71%42.26M | 126.13%55.4M | -274.43%-211.96M | 22.72%121.52M | 4.76%99.02M | 10.49%94.52M |
Change In working capital | -104.33%-4.36M | 110.53%100.68M | 405.10%47.82M | 75.06%-15.68M | -34.48%-62.85M | 42.49%-46.73M | -463.74%-81.26M | -34.51%22.34M | -55.59%34.11M | 40.90%76.82M |
-Change in receivables | -819.75%-53M | 242.56%7.36M | -176.84%-5.17M | 1,515.87%6.72M | 101.43%416K | -113.73%-29.12M | -140.94%-13.62M | -21.33%33.28M | 305.66%42.3M | 198.75%10.43M |
-Change in inventory | -93.24%3.84M | 206.51%56.87M | -1,739.39%-53.4M | 134.12%3.26M | 71.28%-9.55M | -35.30%-33.24M | -3,582.76%-24.56M | 91.18%-667K | -117.98%-7.56M | 227.17%42.06M |
-Change in other current assets | 841.38%28.94M | -19.54%-3.9M | -982.43%-3.27M | 165.14%370K | 69.13%-568K | 91.78%-1.84M | 49.66%-22.4M | -188.51%-44.49M | 310.64%50.27M | -5,345.05%-23.87M |
-Change in other current liabilities | ---- | ---- | -201.86%-39.03M | 6,672.21%38.32M | ---583K | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 106.13%481.88M | 175.32%233.78M | -21.88%84.91M | -35.82%108.69M | 6.77%169.34M | 65.86%158.6M | 225.79%95.62M | 306.92%29.35M | -134.45%-14.18M | -74.38%41.17M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -66.46%-133.79M | -67.12%-80.37M | 29.41%-48.09M | 30.13%-68.13M | -8.95%-97.5M | -7.98%-89.5M | -798.46%-82.88M | 77.81%-9.23M | -264.99%-41.58M | 113.74%25.2M |
Net intangibles purchase and sale | 99.16%-6K | 69.33%-715K | ---2.33M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | -475.46%-40M | -9.60%-6.95M | -128.46%-6.34M | ---2.78M | --0 | ---- | ---- | ---- | 21.50%-84K | ---107K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --50M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -95.98%-172.3M | -54.88%-87.92M | 19.82%-56.76M | 27.19%-70.79M | -8.80%-97.24M | -7.83%-89.37M | -287.26%-82.88M | 222.15%44.26M | -240.55%-36.24M | 23.01%25.78M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -204.20%-166.04M | ---54.58M | --0 | ---- | -55.27%-11.65M | ---7.5M | --0 | 30.83%-56.6M | -364.40%-81.82M | 86.11%-17.62M |
Net common stock issuance | --0 | --3.33M | --0 | ---- | ---- | ---- | ---- | ---- | ---- | --195.45M |
Net other financing activities | ---- | ---9.99M | ---- | ---- | ---12.23M | ---- | ---- | ---- | ---- | --160K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -90.21%-197.58M | -149.31%-103.87M | -0.03%-41.66M | 34.81%-41.65M | -48.49%-63.89M | -142.18%-43.03M | 71.14%-17.77M | 59.42%-61.56M | -238.52%-151.71M | 154.96%109.52M |
Net cash flow | ||||||||||
Beginning cash position | 149.43%64.7M | -33.33%25.94M | -4.22%38.9M | 22.96%40.62M | 342.83%33.04M | -39.19%7.46M | 1,647.58%12.27M | -99.65%702K | 664.48%202.86M | -40.13%26.54M |
Current changes in cash | 166.73%112M | 410.66%41.99M | -259.76%-13.52M | -145.79%-3.76M | -68.68%8.21M | 620.85%26.2M | -141.74%-5.03M | 105.96%12.05M | -214.53%-202.13M | 1,101.24%176.48M |
Effect of exchange rate changes | 72.39%-892K | -688.52%-3.23M | -73.11%549K | 428.82%2.04M | 0.48%-621K | -381.08%-624K | 145.77%222K | -1,840.00%-485K | 84.18%-25K | 1.86%-158K |
End cash Position | 171.74%175.8M | 149.43%64.7M | -33.33%25.94M | -4.22%38.9M | 22.96%40.62M | 342.83%33.04M | -39.19%7.46M | 1,647.58%12.27M | -99.65%702K | 664.48%202.86M |
Free cash flow | 127.97%348.08M | 343.21%152.69M | -14.45%34.45M | -43.94%40.27M | 3.94%71.83M | 444.89%69.1M | -35.61%12.68M | 134.77%19.7M | -115.44%-56.64M | -15.55%-26.29M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data