(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 | -36.57%5.26M | 202.50%8.29M | -157.09%-8.09M | 40.81%14.17M | -9.19%10.06M | 86.68%11.08M | 196.21%5.94M | -474.70%-6.17M | -33.07%1.65M | 226.30%2.46M |
Net income from continuing operations | 94.01%5.02M | 124.19%2.59M | -6.69%-10.69M | -3.76%-10.02M | -1,069.19%-9.66M | -66.19%996.63K | -57.68%2.95M | -1.02%6.97M | -52.18%7.04M | 45.92%14.72M |
Operating gains losses | -56,420.54%-3.56M | 98.85%-6.29K | -895.53%-545.84K | 952.67%68.61K | 82.04%-8.05K | 97.61%-44.81K | ---1.88M | ---- | 2,064.65%197.03K | 118.65%9.1K |
Depreciation and amortization | -36.14%447.25K | -27.17%700.34K | 9.53%961.57K | -2.90%877.92K | -15.62%904.13K | 37.61%1.07M | 54.24%778.6K | -9.26%504.81K | -63.08%556.34K | 46.61%1.51M |
Deferred tax | ---- | ---- | ---- | -987.49%-1.8M | ---165.5K | --0 | --0 | ---- | ---- | 399.90%329.59K |
Other non cash items | ---- | ---- | 1,483.43%535.39K | -75.98%33.81K | 37.62%140.74K | --102.26K | ---- | ---- | 460.82%156.78K | -200.90%-43.45K |
Change In working capital | -113.62%-568.32K | 167.62%4.17M | -143.37%-6.17M | 134.43%14.23M | -1.09%6.07M | 308.75%6.14M | 110.16%1.5M | -105.26%-14.78M | 44.09%-7.2M | 2.01%-12.88M |
-Change in receivables | -620.70%-3.51M | 107.04%673.74K | -192.06%-9.57M | 1,508.86%10.4M | -93.29%646.35K | 344.13%9.63M | 37.03%-3.94M | -2,289.99%-6.26M | 98.10%-262.06K | -83.83%-13.82M |
-Change in inventory | -921.86%-360.06K | 105.94%43.81K | -487.73%-737.55K | -151.83%-125.49K | 264.18%242.14K | -118.33%-147.49K | 353.43%804.76K | -1,664.65%-317.55K | -52.18%20.3K | -84.29%42.44K |
-Change in prepaid assets | -30.69%1.1M | -64.50%1.59M | -22.55%4.48M | 1,260.18%5.78M | 134.57%424.85K | -113.91%-1.23M | 213.20%8.84M | -35.47%-7.81M | -1,218.53%-5.76M | 108.04%515.17K |
-Change in payables and accrued expense | -27.18%2.73M | 690.56%3.75M | -132.23%-635.37K | 238.07%1.97M | 28.55%-1.43M | 49.40%-2M | -1,009.28%-3.95M | 72.07%-355.99K | -225.37%-1.27M | 52.44%1.02M |
-Change in other current liabilities | 60.58%-144.57K | -1,750.14%-366.77K | ---19.82K | --0 | --0 | ---- | ---- | ---- | --76.55K | ---- |
-Change in other working capital | 74.37%-389.29K | -576.32%-1.52M | 108.41%318.88K | -161.32%-3.79M | 5,442.30%6.18M | 53.14%-115.77K | -512.27%-247.06K | ---40.35K | ---- | -307.59%-638.56K |
Cash from discontinued investing activities | 29.33%4.63M | 194.63%3.58M | -321.23%-3.79M | -132.05%-898.7K | 2.8M | |||||
Operating cash flow | -36.57%5.26M | 202.50%8.29M | -157.09%-8.09M | -3.57%14.17M | 0.22%14.7M | 581.77%14.66M | 130.43%2.15M | -258.84%-7.07M | 80.89%4.45M | 226.30%2.46M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 94.28%-2.58M | -8,686.30%-45M | 526.21%524.08K | 97.93%-122.96K | 66.98%-5.93M | -280.92%-17.96M | -39.41%-4.71M | 52.74%-3.38M | -1,441.78%-7.15M | -86.53%533.16K |
Net PPE purchase and sale | -317.06%-181.34K | -108.23%-43.48K | 529.64%528.3K | -62.25%-122.96K | 84.99%-75.79K | 21.17%-504.95K | -7,634.57%-640.58K | 96.05%-8.28K | 86.77%-209.61K | -356.08%-1.58M |
Net intangibles purchase and sale | -7,818.65%-213.17K | 36.21%-2.69K | ---4.22K | --0 | --0 | ---2.59K | --0 | --0 | ---- | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | --854.57K | --0 | -33.91%-4.52M | 58.00%-3.37M | ---8.03M | ---- |
Net investment purchase and sale | ---- | ---- | ---- | ---- | 61.56%-6.71M | ---17.45M | --0 | --0 | ---- | ---- |
Net other investing changes | 95.15%-2.18M | ---44.95M | ---- | ---- | ---- | ---- | --443.4K | ---- | -48.73%1.09M | -58.31%2.12M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 94.28%-2.58M | -8,686.30%-45M | 526.21%524.08K | 97.93%-122.96K | 67.05%-5.93M | -415.15%-18M | -86.01%-3.49M | 73.75%-1.88M | -1,441.78%-7.15M | -86.53%533.16K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -51.42%7.43M | 19.42%15.29M | 43.24%12.81M | 263.73%8.94M | -574.09%-5.46M | -109.72%-810K | -11.31%8.34M | 6.30%9.4M | 309.15%8.84M | -325.01%-4.23M |
Net issuance payments of debt | -69.18%1.6M | 178.94%5.18M | -5,593.89%-6.56M | 97.89%-115.16K | -562.20%-5.46M | -134.60%-824.54K | 65.16%2.38M | 508.36%1.44M | 91.64%-353.32K | -325.01%-4.23M |
Net common stock issuance | -42.35%5.83M | -47.73%10.12M | 113.83%19.36M | --9.06M | --0 | --0 | -25.00%5.97M | 40.51%7.96M | --5.66M | ---- |
Net other financing activities | ---- | ---4.57K | ---- | ---- | ---- | 198.38%14.54K | ---14.78K | ---- | --3.53M | ---- |
Cash from discontinued financing activities | 0 | 0 | 0 | 0 | 0 | |||||
Financing cash flow | -51.42%7.43M | 19.42%15.29M | 43.24%12.81M | 263.73%8.94M | -574.09%-5.46M | -109.72%-810K | -11.31%8.34M | 6.30%9.4M | 309.15%8.84M | -325.01%-4.23M |
Net cash flow | ||||||||||
Beginning cash position | -56.43%18.98M | 16.68%43.57M | 195.27%37.34M | 28.13%12.65M | -27.53%9.87M | 119.63%13.62M | -0.62%6.2M | 1,402.54%6.24M | -74.97%415.28K | 168.46%1.66M |
Current changes in cash | 147.23%10.11M | -508.74%-21.41M | -77.21%5.24M | 595.26%22.99M | 179.85%3.31M | -159.20%-4.14M | 1,445.59%6.99M | -92.63%452.52K | 597.32%6.14M | -221.60%-1.23M |
Effect of exchange rate changes | 100.93%29.36K | -420.82%-3.17M | -42.01%988.5K | 421.46%1.7M | -235.63%-530.29K | -7.85%390.99K | 186.38%424.3K | -74.46%-491.2K | -2,952.47%-281.56K | -135.70%-9.22K |
End cash Position | 53.44%29.13M | -56.43%18.98M | 16.68%43.57M | 195.27%37.34M | 28.13%12.65M | -27.53%9.87M | 119.63%13.62M | -1.15%6.2M | 1,410.66%6.27M | -74.97%415.28K |
Free cash flow | -40.76%4.86M | 198.75%8.21M | -159.28%-8.31M | -3.96%14.03M | 3.55%14.6M | 1,562.55%14.1M | 111.99%848.29K | -268.20%-7.08M | 385.93%4.21M | 127.61%865.96K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | -- | -- | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion |
No Data