(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 | (Q4)Dec 31, 2016 | (Q1)Jun 30, 2016 | (Q3)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -92.83%619.61K | 212.68%8.64M | -613.71%-7.67M | 31.32%-1.07M | -18.45%-1.56M | -105.64%-1.32M | 7,700.40%23.43M | 4,874.54%6.3M | -174.72%-473.83K | -164.67%-433.24K |
Net income from continuing operations | -114.07%-106.54K | 188.61%757.3K | -103.52%-854.61K | 125.80%24.29M | -71.82%-94.13M | -417.06%-54.78M | 7,099.36%17.28M | 2,829.72%3.56M | -142.86%-460.25K | -361.44%-466.53K |
Operating gains losses | 96.73%-17K | -128.75%-520.51K | 441.07%1.81M | 29.06%-530.86K | ---748.35K | ---- | --58 | ---1 | ---- | ---- |
Depreciation and amortization | -6.59%920.9K | 3.65%985.85K | 1,613.83%951.14K | 150.87%55.5K | 67.24%22.12K | -68.09%13.23K | --41.45K | --2.17K | ---- | ---- |
Deferred tax | -24.35%-330.06K | 73.49%-265.42K | -1,836.26%-1M | --57.67K | --0 | 101.83%12.14K | ---662.74K | --24.88K | ---- | ---- |
Other non cashItems | -47.22%82.29K | -17.15%155.9K | 100.70%188.17K | -129.59%-26.85M | 69.99%90.74M | --53.38M | ---- | ---- | -12.24%-8.44K | ---42.14K |
Change in working capital | -102.66%-197.42K | 180.95%7.42M | -2,524.37%-9.17M | -609.44%-349.39K | 113.56%68.58K | -124.10%-505.85K | 4,332.69%2.1M | 28,570.85%1.55M | -120.94%-5.14K | 230.63%75.43K |
-Change in receivables | -162.03%-1.5M | 137.86%2.42M | -1,696.32%-6.39M | -228.64%-355.46K | -1,034.01%-108.16K | 102.49%11.58K | ---465.9K | ---1.56M | ---- | ---- |
-Change in payables and accrued expense | -26.85%948.76K | 328.47%1.3M | 0.08%302.71K | -37.68%302.46K | 202.05%485.38K | -1,454.30%-475.63K | -247.34%-30.6K | -726.68%-88.72K | -352.98%-39.87K | 1,249.28%52.46K |
-Change in loans | 674.95%334.9K | -835.93%-58.25K | 218.10%7.92K | ---6.7K | --0 | --0 | ---- | ---- | ---- | ---- |
-Change in other current assets | -98.08%65.83K | 205.62%3.43M | -1,020.51%-3.25M | 6.14%-289.69K | -638.31%-308.64K | 89.90%-41.8K | -488.03%-413.77K | -3,286.84%-295.81K | 4.13%34.73K | 137.27%22.97K |
-Change in other current liabilities | ---- | ---- | ---- | ---- | --0 | ---- | --3.01M | --3.5M | ---- | ---- |
-Change in other working capital | -113.97%-47.24K | 123.49%338.16K | --151.31K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued operating activities | 95.81%-26.56K | -105.65%-634.31K | 11.22M | |||||||
Operating cash flow | -92.83%619.61K | 212.68%8.64M | -596.49%-7.67M | 49.93%-1.1M | -122.22%-2.2M | -57.75%9.9M | 7,700.40%23.43M | 4,874.54%6.3M | -174.72%-473.83K | -164.67%-433.24K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 28.77%-4.05M | -189.77%-5.68M | -92.59%6.33M | 228.86%85.42M | -2,265.62%-66.29M | 88.43%-2.8M | 65.40%-24.21M | -11.69M | 53.64M | 0 |
Net investment purchase and sale | --0 | --0 | --8.69M | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Net proceeds payment for loan | 26.16%-4.14M | -61.52%-5.6M | -105.38%-3.47M | 197.16%64.41M | -2,265.62%-66.29M | 88.39%-2.8M | ---24.13M | ---11.69M | ---- | ---- |
Net PPE purchase and sale | 91.24%-1.25K | -101.70%-14.26K | 100,696.52%837.97K | ---833 | --0 | --0 | ---16.34K | ---534 | ---- | ---- |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---61.99K | --921 | ---- | ---- |
Net business purchase and sale | --0 | -98.71%788 | -99.71%61.12K | --21.01M | --0 | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | 225.53%88.09K | -133.29%-70.17K | --210.77K | ---- | ---- | ---- | ---- | ---- | --53.64M | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 28.77%-4.05M | -189.77%-5.68M | -92.63%6.33M | 229.09%85.97M | -327.37%-66.59M | 35.64%-15.58M | 65.40%-24.21M | ---11.69M | --53.64M | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -85.81%-5.65M | -137.69%-3.04M | 112.57%8.06M | -193.01%-64.13M | 4,625.37%68.95M | -19.95%-1.52M | -101.80%-1.27M | 3,243,025.61%7.98M | -53.1M | -99.29%500K |
Net issuance payments of debt | -85.81%-5.65M | -137.69%-3.04M | 112.57%8.06M | -195.35%-64.13M | 10,447.41%67.26M | 44.63%-650K | ---1.17M | --1.5M | --412.01K | --500K |
Net commonstock issuance | ---- | ---- | ---- | ---- | --1.69M | --0 | --0 | ---- | ---53.61M | --0 |
Cash dividends paid | ---- | ---- | ---- | ---- | ---- | 88.79%-873.6K | ---7.8M | ---1.22M | ---- | ---- |
Proceeds from stock option exercised by employees | ---- | ---- | ---- | ---- | --391 | --0 | --0 | ---- | ---- | ---- |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | 1,840.98%7.7M | ---- | --96K | ---- |
Cash from discontinued financing activities | 76.60%-7.25K | -100.76%-30.99K | 4.07M | |||||||
Financing cash flow | -85.81%-5.65M | -137.69%-3.04M | 112.57%8.06M | -193.07%-64.14M | 2,608.54%68.92M | 300.31%2.54M | -101.80%-1.27M | 3,243,025.61%7.98M | ---53.1M | -99.29%500K |
Net cash flow | ||||||||||
Beginning cash position | 2.83%22.54M | 58.58%21.92M | 962.29%13.82M | 10.28%1.3M | -71.86%1.18M | -37.72%4.19M | --6.73M | 2,166.66%8.09M | -76.35%53.12K | 989.22%55.09K |
Current changes in cash | -11,104.70%-9.07M | -101.20%-80.99K | -67.55%6.72M | 16,296.94%20.73M | 104.03%126.4K | -53.04%-3.14M | -1,013.30%-2.05M | 2,057.75%2.59M | 135.88%61.89K | -81.02%66.76K |
Effect of exchange rate changes | -311.20%-1.48M | -48.89%701.64K | 1,050.36%1.37M | 2,417.01%119.33K | -104.08%-5.15K | 168.50%126.36K | ---184.48K | ---96.56K | ---- | ---- |
End cash position | -46.84%11.98M | 2.83%22.54M | -1.02%21.92M | 1,602.03%22.15M | 10.28%1.3M | -73.76%1.18M | 1,901.78%4.5M | 1,901.78%4.5M | 120.53%115.01K | -65.85%121.85K |
Free cash flow | -92.80%618.36K | 211.97%8.59M | -595.97%-7.67M | 49.89%-1.1M | -122.22%-2.2M | -57.61%9.9M | 7,674.98%23.35M | 4,875.74%6.3M | -174.72%-473.83K | -164.67%-433.24K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | -- | -- | -- |
No Data