(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|
Operating Cash Flow (Indirect Method) | |||
Cash flow from continuing operating activities | 8.11%-10.92M | -243.25%-11.89M | -3.46M |
Net income from continuing operations | -278.46%-6.01M | 147.69%3.37M | ---7.06M |
Operating gains losses | -31.41%70.36K | -41.12%102.59K | --174.24K |
Depreciation and amortization | -28.96%895.11K | -18.67%1.26M | --1.55M |
Deferred tax | 23.56%660.65K | 326.69%534.67K | ---235.85K |
Other non cash items | ---239.33K | ---- | ---- |
Change In working capital | 54.10%-8.63M | -1,495.56%-18.8M | --1.35M |
-Change in receivables | 36.82%-15.01M | -3,267.71%-23.76M | ---705.59K |
-Change in inventory | -330.04%-2.13M | -293.13%-495.4K | --256.51K |
-Change in prepaid assets | -2,538.77%-1.22M | 101.77%50.01K | ---2.83M |
-Change in payables and accrued expense | 54.92%9.37M | 7.33%6.05M | --5.64M |
-Change in other current liabilities | 16.65%-893.28K | 18.33%-1.07M | ---1.31M |
-Change in other working capital | 191.81%1.26M | 42.13%430.3K | --302.76K |
Cash from discontinued investing activities | |||
Operating cash flow | 8.11%-10.92M | -243.25%-11.89M | ---3.46M |
Investing cash flow | |||
Cash flow from continuing investing activities | -3,797.20%-2.86M | 399.16%77.26K | -25.83K |
Net PPE purchase and sale | -238.25%-106.81K | 1,752.25%77.26K | ---4.68K |
Net intangibles purchase and sale | ---308 | --0 | ---21.15K |
Net business purchase and sale | ---2.75M | --0 | --0 |
Cash from discontinued investing activities | |||
Investing cash flow | -3,797.20%-2.86M | 399.16%77.26K | ---25.83K |
Financing cash flow | |||
Cash flow from continuing financing activities | 10.77%13.51M | 580.15%12.19M | 1.79M |
Net issuance payments of debt | 21.96%14.87M | 580.15%12.19M | --1.79M |
Net other financing activities | ---1.36M | ---- | ---- |
Cash from discontinued financing activities | |||
Financing cash flow | 10.77%13.51M | 580.15%12.19M | --1.79M |
Net cash flow | |||
Beginning cash position | 58.62%1.31M | -75.10%827.03K | --3.32M |
Current changes in cash | -171.31%-273.16K | 122.58%383.09K | ---1.7M |
Effect of exchange rate changes | -112.23%-12.44K | 112.75%101.73K | ---797.95K |
End cash Position | -21.77%1.03M | 58.62%1.31M | --827.03K |
Free cash flow | 7.35%-11.03M | -239.77%-11.91M | ---3.5M |
Currency Unit | USD | USD | USD |
No Data
No Data