(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||
Cash flow from continuing operating activities | -1,949.32%-1.5M | -139.46%-73K | -96.05%185K | -56.85%4.68M | 10.85M | |
Net income from continuing operations | -3,288.37%-6.86M | 101.54%215K | -5,108.63%-13.92M | -95.12%278K | -43.84%5.7M | --10.14M |
Operating gains losses | 224.82%458K | 67.86%141K | -49.09%84K | 189.47%165K | --57K | ---- |
Depreciation and amortization | 7.82%7.69M | 32.55%7.13M | 9.21%5.38M | 25.75%4.93M | --3.92M | ---- |
Deferred tax | -18.78%891K | 141.10%1.1M | 326.37%455K | 78.22%-201K | -169.71%-923K | --1.32M |
Other non cash items | 61.78%-2.85M | -157.89%-7.44M | 4,558.33%12.86M | 160.38%276K | -70.56%106K | --360K |
Change In working capital | 112.46%226K | 63.20%-1.81M | -8,600.00%-4.93M | -96.76%58K | 186.68%1.79M | ---2.06M |
-Change in receivables | 17.90%-913K | -223.56%-1.11M | 8.30%900K | -87.70%831K | 1,020.23%6.76M | --603K |
-Change in inventory | 93.87%-156K | 17.86%-2.54M | -1,148.79%-3.1M | -206.90%-248K | -54.78%232K | --513K |
-Change in prepaid assets | 309.52%44K | -110.40%-21K | 229.49%202K | -57.58%-156K | -225.32%-99K | --79K |
-Change in payables and accrued expense | -43.10%1.2M | 207.33%2.11M | -2,591.78%-1.97M | 98.54%-73K | ---4.99M | ---- |
-Change in other current assets | ---- | ---- | ---- | ---- | -416.67%-247K | --78K |
-Change in other working capital | 120.73%51K | 74.64%-246K | -227.70%-970K | -169.09%-296K | ---110K | ---- |
Cash from discontinued investing activities | ||||||
Operating cash flow | -1,949.32%-1.5M | -139.46%-73K | -96.05%185K | -56.85%4.68M | -14.94%10.85M | --12.76M |
Investing cash flow | ||||||
Cash flow from continuing investing activities | -45.28%-9.35M | 84.30%-6.43M | -435.82%-40.97M | -409.09%-7.65M | 2.47M | |
Net PPE purchase and sale | 22.40%-1.29M | -165.76%-1.66M | 27.24%-625K | -11.85%-859K | -42.22%-768K | ---540K |
Net intangibles purchase and sale | 19.84%-4.2M | -99.13%-5.24M | -188.39%-2.63M | 24.30%-913K | -70.58%-1.21M | ---707K |
Net business purchase and sale | --0 | --0 | ---27.32M | --0 | ---- | ---- |
Net investment purchase and sale | -918.26%-3.85M | 104.53%471K | -76.90%-10.39M | -232.08%-5.88M | 780.79%4.45M | --505K |
Cash from discontinued investing activities | ||||||
Investing cash flow | -45.28%-9.35M | 84.30%-6.43M | -435.82%-40.97M | -409.09%-7.65M | 433.42%2.47M | ---742K |
Financing cash flow | ||||||
Cash flow from continuing financing activities | 699.17%13.67M | -104.47%-2.28M | 6,964.73%51.08M | 106.08%723K | -11.89M | |
Net issuance payments of debt | -14.74%-4.72M | -125.18%-4.11M | 2,158.92%16.33M | 173.63%723K | 92.44%-982K | ---12.98M |
Net common stock issuance | --0 | --0 | --30.14M | --0 | ---- | ---- |
Cash dividends paid | ---- | ---- | ---- | ---- | ---10.5M | ---- |
Proceeds from stock option exercised by employees | 935.08%20.3M | -73.22%1.96M | --7.32M | --0 | ---- | ---- |
Net other financing activities | -1,371.54%-1.91M | 95.21%-130K | ---2.72M | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||
Financing cash flow | 699.17%13.67M | -104.47%-2.28M | 6,964.73%51.08M | 106.08%723K | 8.40%-11.89M | ---12.98M |
Net cash flow | ||||||
Beginning cash position | -69.80%4.48M | 258.40%14.85M | -31.83%4.14M | 37.22%6.08M | -22.08%4.43M | --5.68M |
Current changes in cash | 132.15%2.83M | -185.40%-8.79M | 558.92%10.29M | -256.56%-2.24M | 247.93%1.43M | ---968K |
Effect of exchange rate changes | 60.95%-615K | -480.43%-1.58M | 34.42%414K | 42.59%308K | 175.26%216K | ---287K |
End cash Position | 49.30%6.69M | -69.80%4.48M | 258.40%14.85M | -31.83%4.14M | 37.22%6.08M | --4.43M |
Free cash flow | -0.16%-6.99M | -127.04%-6.98M | -205.60%-3.07M | -67.21%2.91M | -22.88%8.88M | --11.51M |
Currency Unit | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | -- | -- | -- | -- |
No Data