(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 | |
---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||||
Cash flow from continuing operating activities | 108.19%54.23K | -123.12%-661.74K | 375.75%2.86M | -173.71%-1.04M | 7.27%1.41M | 344.14%1.31M | -537.65K |
Net income from continuing operations | -300.64%-11.31M | -1,282.54%-2.82M | -94.65%238.67K | 11.41%4.46M | 33.28%4M | 100.78%3M | --1.49M |
Operating gains losses | 1,843.38%1.69M | -803.89%-96.84K | -46.30%13.76K | --25.62K | ---- | ---- | ---- |
Depreciation and amortization | 26.47%923.61K | 3.89%730.31K | 65.53%702.98K | 61.99%424.68K | 577.44%262.16K | 137.85%38.7K | --16.27K |
Deferred tax | -651.15%-739.23K | 109.96%134.13K | -2,204.90%-1.35M | 81.63%-58.42K | -621.67%-318.09K | 139.61%60.98K | ---153.95K |
Change In working capital | 1,454.57%2.69M | -88.72%172.88K | 123.95%1.53M | -137.41%-6.4M | -52.00%-2.7M | 11.56%-1.77M | ---2.01M |
-Change in receivables | 159.20%2.79M | 1,132.61%1.08M | 98.10%-104.23K | -75.07%-5.49M | -295.70%-3.13M | -1.88%-792.03K | ---777.43K |
-Change in inventory | -111.40%-409.77K | ---193.83K | --0 | --0 | ---- | ---- | ---- |
-Change in prepaid assets | 64.58%-275.73K | -554.81%-778.38K | 186.70%171.14K | -185.13%-197.4K | 139.73%231.89K | -9,287.86%-583.61K | --6.35K |
-Change in payables and accrued expense | 976.73%527.82K | -111.44%-60.2K | -46.09%526.16K | -12.95%976.07K | 776.92%1.12M | 87.74%-165.65K | ---1.35M |
-Change in other current assets | -58.15%27.69K | -94.92%66.15K | 213.89%1.3M | -1,056.47%-1.14M | 118.13%119.52K | -177.33%-659.15K | ---237.68K |
-Change in other current liabilities | -39.81%-428.36K | 15.49%-306.39K | -57.08%-362.57K | -50.26%-230.82K | ---153.62K | --0 | --0 |
-Change in other working capital | 23.52%456.08K | 74,345.36%369.25K | 100.16%496 | 63.75%-319.59K | -306.75%-881.58K | 20.43%426.41K | --354.07K |
Cash from discontinued investing activities | |||||||
Operating cash flow | 108.19%54.23K | -123.12%-661.74K | 375.75%2.86M | -173.71%-1.04M | 7.27%1.41M | 344.14%1.31M | ---537.65K |
Investing cash flow | |||||||
Cash flow from continuing investing activities | -12.19%-3.75M | 16.69%-3.35M | 1.89%-4.02M | -1,916.35%-4.09M | 59.71%-203.07K | 72.54%-504.05K | -1.84M |
Net PPE purchase and sale | -7.90%-808.1K | 58.39%-748.93K | -112.03%-1.8M | 35.35%-848.87K | -96.53%-1.31M | -1,973.52%-668.07K | ---32.22K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | -745.89%-418.52K | ---49.48K |
Net business purchase and sale | --0 | -330.60%-3.05M | 41.82%-708.13K | -3,509.46%-1.22M | ---33.72K | --0 | --0 |
Net investment purchase and sale | -920.95%-4.72M | -130.28%-462.75K | 174.80%1.53M | -276.44%-2.04M | 98.80%1.16M | 133.22%582.54K | ---1.75M |
Net other investing changes | 94.46%1.78M | 130.10%914.25K | -21,065.30%-3.04M | 200.09%14.49K | ---14.48K | ---- | ---- |
Cash from discontinued investing activities | |||||||
Investing cash flow | -12.19%-3.75M | 16.69%-3.35M | 1.89%-4.02M | -1,916.35%-4.09M | 59.71%-203.07K | 72.54%-504.05K | ---1.84M |
Financing cash flow | |||||||
Cash flow from continuing financing activities | 0 | 1.85M | 0 | 1,064.47%11.5M | -127.49%-1.19M | 58.74%4.34M | 2.73M |
Net issuance payments of debt | ---- | ---- | ---- | ---- | -195.67%-723.79K | --756.54K | --0 |
Net common stock issuance | --0 | --1.85M | --0 | --11.89M | --0 | --0 | ---- |
Net other financing activities | ---- | ---- | ---- | 17.00%-388.71K | -113.08%-468.33K | 31.05%3.58M | --2.73M |
Cash from discontinued financing activities | |||||||
Financing cash flow | --0 | --1.85M | --0 | 1,064.47%11.5M | -127.49%-1.19M | 58.74%4.34M | --2.73M |
Net cash flow | |||||||
Beginning cash position | -17.21%11.52M | -7.68%13.91M | 92.44%15.07M | -1.09%7.83M | 165.86%7.92M | 22.89%2.98M | --2.42M |
Current changes in cash | -71.50%-3.7M | -86.74%-2.16M | -118.15%-1.16M | 49,511.36%6.37M | -99.75%12.83K | 1,333.39%5.15M | --358.97K |
Effect of exchange rate changes | -14.55%-271.33K | -9,266.35%-236.88K | -100.29%-2.53K | 984.52%875.26K | 51.79%-98.95K | -204.79%-205.24K | --195.86K |
End cash Position | -34.48%7.55M | -17.21%11.52M | -7.68%13.91M | 92.44%15.07M | -1.09%7.83M | 165.86%7.92M | --2.98M |
Free cash flow | 68.87%-785.51K | -337.58%-2.52M | 156.29%1.06M | -2,084.36%-1.89M | -57.94%95.08K | 136.50%226.06K | ---619.35K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | -- | -- | Unqualified Opinion | -- |
No Data