(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | (Q2)Jun 30, 2018 | (Q1)Mar 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -32.57%-11.51M | 36.49%-8.68M | -182.29%-13.67M | 42.29%-4.84M | 36.57%-8.39M | 45.49%-13.23M | 70.09%-1.93M | 15.62%-4.02M | 63.37%-2.3M | 26.48%-4.98M |
Net income from continuing operations | 85.41%-3.87M | -55.51%-26.53M | -108.03%-17.06M | -23.65%-8.2M | 42.31%-6.63M | 52.90%-11.5M | 19.51%-3.69M | 50.43%-2.98M | 43.09%-3.08M | 79.22%-1.75M |
Operating gains losses | 202.62%398.22K | -296.47%-388.05K | -91.57%197.52K | 488.83%2.34M | 45.16%-602.29K | 55.24%-1.1M | 261.96%2.84M | -1,551.68%-298.9K | 37.31%-550.62K | -2,033.32%-3.09M |
Depreciation and amortization | 0.35%119.3K | 55.70%118.89K | 281.10%76.36K | -35.00%20.04K | -57.61%30.82K | -40.78%72.71K | -58.72%11.05K | -50.58%15.35K | -28.57%22.86K | -28.82%23.45K |
Deferred tax | -866.67%-99.85K | -147.78%-10.33K | 201.58%21.62K | 89.02%-21.28K | -219.52%-193.84K | 1,012.49%162.18K | 2,669.94%188.36K | -6.52%-8.73K | -6.56%-8.73K | -6.53%-8.73K |
Other non cash items | -330.02%-4.2M | 945.28%1.82M | -49.65%174.59K | 28,678.01%346.78K | -99.92%1.21K | -39.40%1.57M | -90.34%87.69K | -43.66%228.79K | 53.40%602.12K | -26.44%654.31K |
Change In working capital | -219.14%-4.24M | 1,884.39%3.56M | -40.31%179.39K | 124.55%300.52K | 50.51%-1.22M | -428.22%-2.47M | -12.62%-1.29M | -269.69%-1.18M | 206.11%550.13K | -211.30%-553.02K |
-Change in receivables | 113.57%14.06K | 69.54%-103.6K | -233.67%-340.12K | 1,444.45%254.44K | -2.91%-18.93K | -119.70%-18.39K | -119.16%-11.24K | 471.19%117.27K | -91.55%4.31K | -249.36%-128.72K |
-Change in inventory | -138.65%-319.82K | 198.61%827.58K | ---839.22K | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
-Change in prepaid assets | -77.00%197.01K | 166.00%856.43K | -928.25%-1.3M | 288.87%156.66K | -127.50%-82.95K | 0.65%301.63K | 175.95%156.04K | -121.50%-26.51K | 14.58%351.22K | -337.83%-179.12K |
-Change in payables and accrued expense | -308.78%-4.13M | -25.48%1.98M | 2,502.23%2.66M | 90.15%-110.58K | 59.29%-1.12M | -220.05%-2.76M | -43.73%-1.43M | -330.24%-1.27M | 122.22%194.61K | -153.49%-245.18K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -32.57%-11.51M | 36.49%-8.68M | -182.29%-13.67M | 42.29%-4.84M | 36.57%-8.39M | 45.49%-13.23M | 70.09%-1.93M | 15.62%-4.02M | 63.37%-2.3M | 26.48%-4.98M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 167.46%1.44M | 38.89%-2.14M | -51.41%-3.51M | 22.85%-2.31M | -64.61%-3M | -1,733.98%-1.82M | -29,224.30%-1.87M | 207.96%68.16K | -235.64%-19.64K | 0 |
Net PPE purchase and sale | ---- | ---- | ---- | ---- | -193.31%-63.6K | 1,166.83%68.16K | --0 | ---- | ---- | --0 |
Net intangibles purchase and sale | --0 | 35.57%-2.14M | -43.66%-3.33M | 21.65%-2.32M | -56.26%-2.96M | -1,190.16%-1.89M | ---1.87M | --0 | ---- | ---- |
Net business purchase and sale | --1.43M | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment purchase and sale | --10.04K | --0 | ---179.1K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 167.46%1.44M | 38.89%-2.14M | -51.41%-3.51M | 22.85%-2.31M | -64.61%-3M | -1,733.98%-1.82M | -29,224.30%-1.87M | 207.96%68.16K | -235.64%-19.64K | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 8.03%10.62M | 48.66%9.83M | -61.01%6.61M | 129.89%16.96M | 28.70%7.38M | -30.27%5.73M | 269.82%3.91M | 476.03%4.92M | -1,822.01%-6.06M | -66.28%2.96M |
Net issuance payments of debt | -82.29%1.05M | 8,723.55%5.92M | -104.51%-68.7K | 204.07%1.52M | 84.22%-1.46M | -344.27%-9.27M | -0.59%-1.07M | ---1.17M | ---5.61M | ---1.43M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7M | --0 | -43.33%5.28M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | 165.16%10.51M | -42.09%3.96M | -57.43%6.84M | 64.14%16.07M | -43.87%9.79M | --17.45M | ---- | ---- | ---- | ---- |
Net other financing activities | -2,115.16%-786.29K | 77.36%-35.5K | 75.38%-156.82K | 32.86%-636.86K | 52.72%-948.62K | -29.60%-2.01M | 88.64%-149.99K | ---851.69K | ---349.91K | -188.00%-654.99K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 8.03%10.62M | 48.66%9.83M | -61.01%6.61M | 129.89%16.96M | 28.70%7.38M | -30.27%5.73M | 269.82%3.91M | 476.03%4.92M | -1,822.01%-6.06M | -66.28%2.96M |
Net cash flow | ||||||||||
Beginning cash position | -98.44%15.4K | -91.26%984.19K | 713.08%11.26M | -74.32%1.38M | -63.98%5.39M | -53.85%14.97M | -73.97%5.26M | -83.15%4.42M | -62.61%12.65M | -53.85%14.97M |
Current changes in cash | 155.93%555.42K | 90.60%-993.07K | -207.77%-10.56M | 344.08%9.8M | 56.92%-4.02M | 42.29%-9.32M | 102.04%110.18K | 115.77%967.33K | -27.18%-8.38M | -202.57%-2.02M |
Effect of exchange rate changes | 91.93%46.59K | -91.61%24.28K | 304.60%289.39K | 823.62%71.53K | 103.01%7.74K | 80.41%-257.64K | -85.41%25.15K | -241.97%-131.22K | 114.77%150.17K | 46.41%-301.74K |
End cash Position | 3,910.45%617.41K | -98.44%15.4K | -91.26%984.19K | 713.08%11.26M | -74.32%1.38M | -63.98%5.39M | -63.98%5.39M | -73.97%5.26M | -83.15%4.42M | -62.61%12.65M |
Free cash flow | -6.33%-11.51M | 36.31%-10.83M | -137.45%-17M | 37.27%-7.16M | 24.54%-11.41M | 38.09%-15.12M | 41.13%-3.8M | 16.88%-4.02M | 63.06%-2.32M | 27.28%-4.98M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
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 with Explanatory Notes | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data