(FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | |
---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||
Cash flow from continuing operating activities | -1,389.14%-22.21M | -128.38%-1.49M | 159.03%5.26M | -336.20%-8.9M | -2.04M |
Net income from continuing operations | -134.19%-11.51M | 69.32%-4.91M | -574.13%-16.02M | 0.74%3.38M | --3.35M |
Operating gains losses | 363.22%1.65M | -128.88%-626.7K | 1,119.11%2.17M | 135.40%178K | ---502.78K |
Depreciation and amortization | -13.38%6.1M | 7.75%7.04M | 103.49%6.54M | 492.63%3.21M | --542.07K |
Deferred tax | -14.19%1.22M | 91.24%1.42M | 96.12%741.57K | -70.03%378.11K | --1.26M |
Other non cash items | --2 | ---- | 100.00%1 | -365.95%-1.85M | --696.01K |
Change In working capital | -428.46%-17.87M | -126.44%-3.38M | 210.58%12.79M | -83.64%-11.56M | ---6.3M |
-Change in receivables | -117.53%-8.69M | -306.90%-3.99M | 112.30%1.93M | -3,183.94%-15.7M | --509.13K |
-Change in inventory | -555.16%-18.15M | -146.22%-2.77M | 345.82%5.99M | 108.68%1.34M | ---15.48M |
-Change in prepaid assets | 591.21%707.19K | -148.69%-143.97K | 143.92%295.7K | -285.14%-673.28K | --363.65K |
-Change in payables and accrued expense | 79.11%7.82M | -10.70%4.36M | 871.00%4.89M | -109.20%-633.9K | --6.89M |
-Change in other working capital | 153.50%447.47K | -161.05%-836.41K | -107.81%-320.41K | 188.28%4.1M | --1.42M |
Cash from discontinued investing activities | |||||
Operating cash flow | -1,389.14%-22.21M | -128.38%-1.49M | 159.03%5.26M | -336.20%-8.9M | ---2.04M |
Investing cash flow | |||||
Cash flow from continuing investing activities | -221.81%-9.24M | 7.13%-2.87M | 19.12%-3.09M | -227.61%-3.82M | -1.17M |
Net PPE purchase and sale | -97.88%-5.51M | -81.20%-2.78M | 35.30%-1.54M | -124.98%-2.37M | ---1.06M |
Net intangibles purchase and sale | -78.10%-154.68K | 94.41%-86.85K | -864.29%-1.55M | -41.67%-161.24K | ---113.81K |
Net business purchase and sale | ---2.84M | --0 | --0 | ---1.29M | --0 |
Net investment purchase and sale | ---738.01K | --0 | --0 | ---- | ---- |
Net other investing changes | -200.00%-1 | --1 | ---- | ---- | ---- |
Cash from discontinued investing activities | |||||
Investing cash flow | -221.81%-9.24M | 7.13%-2.87M | 19.12%-3.09M | -227.61%-3.82M | ---1.17M |
Financing cash flow | |||||
Cash flow from continuing financing activities | -89.23%8.21M | 2,827.37%76.24M | -117.48%-2.8M | 326.27%15.99M | 3.75M |
Net issuance payments of debt | 186.36%9.09M | -702.66%-10.52M | -107.86%-1.31M | 279.88%16.69M | --4.39M |
Net common stock issuance | --0 | 90,744.62%90.84M | --100K | --0 | --0 |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 |
Net other financing activities | ---- | -284,736,400.00%-2.85M | ---1 | ---- | ---- |
Cash from discontinued financing activities | |||||
Financing cash flow | -89.23%8.21M | 2,827.37%76.24M | -117.48%-2.8M | 326.27%15.99M | --3.75M |
Net cash flow | |||||
Beginning cash position | 767.92%81.02M | -6.12%9.34M | 50.12%9.94M | 14.75%6.62M | --5.77M |
Current changes in cash | -132.33%-23.24M | 11,503.81%71.87M | -119.28%-630.27K | 500.44%3.27M | --544.37K |
Effect of exchange rate changes | 217.73%222.31K | -950.19%-188.84K | -56.55%22.21K | -83.36%51.12K | --307.1K |
End cash Position | -28.41%58M | 767.92%81.02M | -6.12%9.34M | 50.12%9.94M | --6.62M |
Free cash flow | -536.13%-27.97M | -303.12%-4.4M | 118.93%2.16M | -256.32%-11.44M | ---3.21M |
Currency Unit | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | -- | -- |
No Data
No Data