(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||||||
Cash flow from continuing operating activities | |||||||||
Net income from continuing operations | 186.96%1.58M | 103.93%552K | -225.02%-14.04M | 24.84%-4.32M | 25.74%-5.75M | 6.86%-7.74M | -38.05%-8.31M | -2,121.77%-6.02M | ---271K |
Deferred tax | 192.98%3.09M | 201.25%1.05M | -505.06%-1.04M | 229.49%257K | -93.28%78K | 316.82%1.16M | -156.32%-535K | 2,275.00%950K | --40K |
Other non cash items | 16.80%5.32M | -69.15%4.55M | 66.21%14.76M | 45.30%8.88M | 22.34%6.11M | 3,003.11%5M | 151.27%161K | -388.07%-314K | --109K |
Change In working capital | -396.05%-4.14M | -115.20%-835K | 543.85%5.49M | 146.13%853K | 11.91%-1.85M | -3,340.98%-2.1M | 90.66%-61K | -361.20%-653K | --250K |
-Change in receivables | ---1.81M | ---- | ---- | ---- | ---- | ---- | ---- | ---2.24M | ---- |
-Change in inventory | ---2.37M | ---- | ---- | ---- | ---- | ---- | ---- | ---2.55M | ---- |
-Change in prepaid assets | ---189K | ---- | ---- | ---- | ---- | ---- | ---- | --595K | ---- |
-Change in other current assets | --404K | ---- | ---- | ---- | ---- | ---- | ---- | --33K | ---- |
Cash from discontinued investing activities | |||||||||
Operating cash flow | 12.42%4.31M | -12.63%3.83M | 1.27%4.39M | 356.97%4.33M | 60.99%-1.69M | 31.79%-4.32M | -41.21%-6.33M | -3,349.28%-4.48M | --138K |
Investing cash flow | |||||||||
Cash flow from continuing investing activities | |||||||||
Net PPE purchase and sale | 55.52%-640K | 60.61%-1.44M | 5.66%-3.65M | -6.78%-3.87M | -29.59%-3.63M | -85.30%-2.8M | 41.50%-1.51M | -2,972.62%-2.58M | ---84K |
Net intangibles purchase and sale | -70.92%-2.59M | -18.39%-1.51M | 57.27%-1.28M | -105.99%-2.99M | 27.29%-1.45M | -6.45%-2M | 1.47%-1.88M | -23,700.00%-1.9M | ---8K |
Net business purchase and sale | -15.06%-3.91M | ---3.39M | --0 | 69.38%-2.81M | -8.08%-9.17M | -2,765.20%-8.48M | 96.32%-296K | -27.39%-8.05M | ---6.32M |
Net investment purchase and sale | 232.65%163K | 117.38%49K | -161.11%-282K | 52.42%-108K | -1,235.00%-227K | 500.00%20K | 94.51%-5K | 33.09%-91K | ---136K |
Net other investing changes | ---- | ---- | ---1K | ---- | -200.00%-1K | --1K | ---- | ---- | --1K |
Cash from discontinued investing activities | |||||||||
Investing cash flow | -10.66%-6.97M | -20.77%-6.3M | 46.68%-5.21M | 32.44%-9.78M | -9.18%-14.47M | -259.51%-13.26M | 70.79%-3.69M | -92.89%-12.62M | ---6.54M |
Financing cash flow | |||||||||
Cash flow from continuing financing activities | |||||||||
Net issuance payments of debt | 103.41%100K | -134.02%-2.94M | 619.70%8.63M | -442.27%-1.66M | 104.77%485K | -211.14%-10.17M | 442.76%9.15M | 15,427.27%1.69M | ---11K |
Net common stock issuance | 34.88%-28K | -295.45%-43K | 100.67%22K | ---3.28M | --0 | --62.48M | --0 | 175.46%21.95M | --7.97M |
Net other financing activities | 200.00%1K | 0.00%-1K | 0.00%-1K | -200.00%-1K | 0.00%1K | 200.00%1K | ---1K | ---- | ---- |
Cash from discontinued financing activities | |||||||||
Financing cash flow | 93.99%-191K | -137.96%-3.18M | 262.27%8.38M | -1,423.33%-5.16M | -99.25%390K | 476.90%52.15M | -61.56%9.04M | 199.67%23.52M | --7.85M |
Net cash flow | |||||||||
Beginning cash position | -24.83%16.9M | 49.83%22.48M | -41.29%15M | -38.02%25.55M | 500.03%41.23M | -12.15%6.87M | 442.75%7.82M | --1.44M | --0 |
Current changes in cash | 49.48%-2.85M | -174.81%-5.65M | 171.13%7.55M | 32.71%-10.61M | -145.61%-15.77M | 3,627.76%34.57M | -115.29%-980K | 344.69%6.41M | --1.44M |
Effect of exchange rate changes | -20.31%51K | 191.43%64K | -218.64%-70K | -6.35%59K | 887.50%63K | -125.81%-8K | 214.81%31K | ---27K | --0 |
End cash Position | -16.58%14.1M | -24.83%16.9M | 49.83%22.48M | -41.29%15M | -38.02%25.55M | 500.03%41.23M | -12.15%6.87M | 442.75%7.82M | --1.44M |
Free cash flow | 50.00%1.07M | 205.50%710K | 78.53%-673K | 53.67%-3.14M | 25.82%-6.77M | 6.14%-9.12M | -8.23%-9.72M | -19,619.57%-8.98M | --46K |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data