(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 | 49.14%-2.37M | 50.56%-4.65M | -44.50%-9.41M | 14.96%-6.51M | -19.39%-7.66M | -223.55%-6.42M | 82.05%-1.98M | -200.63%-11.05M | -158.59%-3.67M | 1,206.00%6.27M |
Net income from continuing operations | 46.06%-4.02M | 26.45%-7.46M | -28.87%-10.14M | 31.62%-7.87M | 26.91%-11.51M | -136.30%-15.74M | 52.40%-6.66M | -1,473.21%-13.99M | -83.57%1.02M | -4.10%6.2M |
Operating gains losses | ---2.31M | ---- | ---- | ---- | ---- | ---- | ---4K | ---- | ---- | --1K |
Depreciation and amortization | 10.74%2.98M | 20.78%2.69M | -18.09%2.23M | -13.04%2.72M | -15.28%3.13M | -5.48%3.69M | 29.98%3.91M | 79.62%3.01M | 3.59%1.67M | 3,264.58%1.62M |
Deferred tax | --0 | -15,050.00%-299K | -99.48%2K | 407.20%384K | -103.19%-125K | 1,105.91%3.91M | -152.71%-389K | 294.65%738K | -89.91%187K | 136.50%1.85M |
Other non cash items | -8.98%2.15M | --2.36M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Change In working capital | 5.74%-3.04M | -109.96%-3.23M | 21.71%-1.54M | -381.09%-1.96M | -52.29%698K | 173.97%1.46M | -93.93%534K | 208.83%8.8M | -126.20%-8.08M | -75.75%-3.57M |
-Change in receivables | -422.76%-4.14M | -157.91%-791K | 120.32%1.37M | 50.12%620K | -44.49%413K | 117.92%744K | -186.53%-4.15M | 232.26%4.8M | 42.94%-3.63M | -48.63%-6.36M |
-Change in inventory | 5,966.67%728K | 101.04%12K | -578.10%-1.16M | -53.73%242K | -69.36%523K | 177.11%1.71M | 65.59%616K | 118.71%372K | -119.18%-1.99M | -979.76%-907K |
-Change in payables and accrued expense | 121.97%301K | -83.40%-1.37M | 75.11%-747K | -1,216.23%-3M | 91.84%-228K | -168.69%-2.8M | 12.19%4.07M | 813.60%3.63M | -52.00%397K | -64.48%827K |
-Change in other current assets | 204.69%670K | 11.48%-640K | -508.47%-723K | 1,870.00%177K | -100.55%-10K | --1.81M | --0 | --0 | ---- | ---- |
-Change in other current liabilities | -38.53%-604K | -58.55%-436K | ---275K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -200.00%-2.86M | --2.86M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 49.14%-2.37M | 50.56%-4.65M | -44.50%-9.41M | 14.96%-6.51M | -19.39%-7.66M | -223.55%-6.42M | 82.05%-1.98M | -200.63%-11.05M | -158.59%-3.67M | 1,206.00%6.27M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -53.77%-3.37M | -33.56%-2.19M | -4.33%-1.64M | -33.70%-1.57M | 22.65%-1.18M | 0.59%-1.52M | 77.77%-1.53M | -330.23%-6.88M | 71.89%-1.6M | 37.30%-5.69M |
Capital expenditure reported | -2.42%-1.65M | -119.16%-1.61M | -24.75%-736K | 22.37%-590K | 35.21%-760K | -0.51%-1.17M | 30.95%-1.17M | 19.49%-1.69M | ---2.1M | --0 |
Net PPE purchase and sale | -227.10%-1.71M | 44.67%-524K | -16.63%-947K | -96.14%-812K | -46.29%-414K | 4.71%-283K | 25.75%-297K | 26.06%-400K | 0.55%-541K | -428.16%-544K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | 22.22%-21K | 30.77%-27K | ---39K | --0 | --0 |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -255.67%-3.51M | ---988K | --0 |
Net other investing changes | ---- | -218.18%-52K | 126.04%44K | -16,800.00%-169K | 97.62%-1K | -13.51%-42K | 97.00%-37K | -160.69%-1.23M | 139.49%2.03M | -2,821.02%-5.14M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -53.77%-3.37M | -33.56%-2.19M | -4.33%-1.64M | -33.70%-1.57M | 22.65%-1.18M | 0.59%-1.52M | 77.77%-1.53M | -330.23%-6.88M | 71.89%-1.6M | 37.30%-5.69M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 0.90%6.81M | -42.38%6.74M | 8.10%11.7M | 49.46%10.83M | -16.12%7.24M | 209.20%8.64M | 157.83%2.79M | -121.25%-4.83M | 1,385.56%22.73M | -87.34%1.53M |
Net issuance payments of debt | --0 | -84.15%900K | -24.50%5.68M | 50.22%7.52M | -42.30%5.01M | 1,076.02%8.68M | --738K | --0 | --0 | 99.01%-1K |
Net common stock issuance | -13.58%5.05M | -23.06%5.85M | --7.6M | ---- | ---- | ---- | --0 | -111.38%-2.66M | 851.38%23.39M | -79.59%2.46M |
Proceeds from stock option exercised by employees | --1.82M | --0 | ---- | 6,680.00%1.36M | --20K | --0 | -40.91%13K | -88.60%22K | 135.37%193K | -41.43%82K |
Net other financing activities | -1,600.00%-68K | 99.75%-4K | -180.95%-1.58M | -12.09%1.95M | 5,253.49%2.22M | -102.11%-43K | 193.20%2.04M | -158.07%-2.19M | 15.86%-849K | ---1.01M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 0.90%6.81M | -42.38%6.74M | 8.10%11.7M | 49.46%10.83M | -16.12%7.24M | 209.20%8.64M | 157.83%2.79M | -121.25%-4.83M | 1,385.56%22.73M | -87.34%1.53M |
Net cash flow | ||||||||||
Beginning cash position | -2.15%4.51M | 16.50%4.6M | 226.61%3.95M | -56.80%1.21M | 33.38%2.8M | -25.48%2.1M | -88.96%2.82M | 432.89%25.52M | 79.16%4.79M | 1,088.00%2.67M |
Current changes in cash | 1,182.83%1.07M | -115.18%-99K | -76.22%652K | 272.34%2.74M | -326.96%-1.59M | 197.63%701K | 96.84%-718K | -230.05%-22.7M | 725.00%17.46M | -13.56%2.12M |
End cash Position | 23.80%5.58M | -2.15%4.51M | 16.50%4.6M | 226.61%3.95M | -56.80%1.21M | 33.38%2.8M | -25.48%2.1M | -87.33%2.82M | 364.52%22.25M | 79.16%4.79M |
Free cash flow | 15.58%-5.73M | 38.80%-6.79M | -40.17%-11.1M | 10.39%-7.92M | -11.92%-8.83M | -126.94%-7.89M | 73.60%-3.48M | -108.65%-13.17M | -210.25%-6.31M | 954.78%5.73M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | Unqualified Opinion | Unqualified Opinion |
No Data
No Data