(FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | (FY)Dec 31, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | |
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||||||
Cash flow from continuing operating activities | |||||||||
Net income from continuing operations | -55.85%-100.49M | -181.06%-64.48M | -195.86%-16.8M | -30.83%-20.59M | 61.40%-22.94M | --17.52M | ---15.74M | 25.08%-59.44M | ---79.34M |
Deferred tax | 486.74%1.08M | -176.23%-279K | ---- | ---- | -99.23%366K | ---- | ---- | 2,884.99%47.68M | ---1.71M |
Other non cash items | 1,037.29%11.68M | -84.16%1.03M | 99.02%-215K | -107.69%-126K | -9.49%6.48M | ---21.91M | --1.64M | -64.37%7.16M | --20.1M |
Change In working capital | -148.98%-11.13M | 159.11%22.73M | 148.12%19.11M | 1,914.00%12.95M | 15.68%-38.44M | ---39.71M | --643K | -224.85%-45.59M | --36.52M |
-Change in receivables | -116.88%-4.42M | 232.09%26.2M | ---- | ---- | -388.59%-19.84M | ---- | ---- | 380.63%6.87M | --1.43M |
-Change in inventory | -238.38%-18.56M | 78.97%13.41M | ---- | ---- | 1,888.54%7.49M | ---- | ---- | -103.10%-419K | --13.53M |
-Change in prepaid assets | -62.61%-735K | 97.21%-452K | ---- | ---- | 49.63%-16.21M | ---- | ---- | -517.16%-32.18M | --7.72M |
-Change in other current assets | -53.95%-234K | 56.07%-152K | ---- | ---- | -134.60%-346K | ---- | ---- | 12.87%1M | --886K |
-Change in other current liabilities | 123.29%1.4M | 35.40%-6.02M | ---- | ---- | -31.80%-9.32M | ---- | ---- | -250.18%-7.07M | --4.71M |
Cash from discontinued investing activities | |||||||||
Operating cash flow | -140.69%-84.07M | 58.17%-34.93M | 104.75%2.1M | 42.27%-7.77M | -257.28%-83.49M | ---44.1M | ---13.46M | -283.13%-23.37M | --12.76M |
Investing cash flow | |||||||||
Cash flow from continuing investing activities | |||||||||
Net PPE purchase and sale | -480.31%-109.17M | -6,432.29%-18.81M | 21.49%-475K | 2.33%-1.55M | 93.57%-288K | ---605K | ---1.59M | 30.52%-4.48M | ---6.44M |
Net intangibles purchase and sale | -1,957.59%-6.5M | -33.90%-316K | -50.00%-24K | 39.83%-71K | 71.36%-236K | ---16K | ---118K | -904.88%-824K | ---82K |
Net business purchase and sale | --0 | -64.56%21.45M | ---- | ---- | 30,162.50%60.53M | ---- | ---- | -96.63%200K | --5.93M |
Net investment purchase and sale | ---183K | --0 | ---- | ---- | ---- | ---- | ---- | ---- | --3.06M |
Net other investing changes | 29.56%11.64M | 134.18%8.98M | ---- | ---- | ---26.28M | ---- | ---- | ---- | --1K |
Cash from discontinued investing activities | |||||||||
Investing cash flow | -1,006.96%-102.52M | -81.03%11.3M | -49.66%9.76M | 4.93%-1.62M | 1,268.16%59.58M | --19.38M | ---1.71M | -306.98%-5.1M | --2.46M |
Financing cash flow | |||||||||
Cash flow from continuing financing activities | |||||||||
Net issuance payments of debt | 939.34%214.17M | 9.09%-25.52M | 105.85%976K | 1,944.00%511K | -2,723.54%-28.07M | ---16.67M | --25K | 99.24%-994K | ---131.18M |
Net common stock issuance | -51.01%80M | --163.31M | ---- | ---- | --0 | ---- | ---- | 42.50%-4.12M | ---7.17M |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---674K |
Cash from discontinued financing activities | |||||||||
Financing cash flow | 121.87%283.72M | 533.15%127.88M | 99.85%-27K | 1,944.00%511K | -476.85%-29.52M | ---18.09M | --25K | 96.32%-5.12M | ---139.03M |
Net cash flow | |||||||||
Beginning cash position | 293.10%139.74M | -60.41%35.55M | -65.09%26.14M | -60.41%35.55M | -27.99%89.8M | --74.87M | --89.8M | -49.40%124.7M | --246.43M |
Current changes in cash | -6.83%97.13M | 295.09%104.26M | 127.62%11.82M | 41.35%-8.88M | -59.11%-53.44M | ---42.81M | ---15.14M | 72.87%-33.59M | ---123.8M |
Effect of exchange rate changes | -8,465.63%-5.48M | 92.11%-64K | 113.48%50K | -353.11%-529K | 38.28%-811K | ---371K | --209K | -163.33%-1.31M | --2.08M |
End cash Position | 65.59%231.39M | 293.10%139.74M | 19.96%38.01M | -65.09%26.14M | -60.41%35.55M | --31.69M | --74.87M | -27.99%89.8M | --124.7M |
Free cash flow | -258.29%-200.54M | 38.24%-55.97M | 103.11%1.41M | 40.54%-9.44M | -210.58%-90.62M | ---45.3M | ---15.87M | -647.45%-29.18M | --5.33M |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF | CHF |
No Data
No Data