(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 21.45%246.56M | 29.83%62.41M | 133.64%25.52M | 52.01%-15.37M | -1.16%173.99M | 15.07%203.01M | 12.42%48.07M | 28.60%10.92M | 7.55%-32.02M | 10.16%176.04M |
Net income from continuing operations | 31.75%115.43M | 47.93%42.5M | 53.87%28.35M | 16.68%23.45M | 3.78%21.13M | 103.94%87.61M | 6.32%28.73M | 1.79%18.42M | -88.09%20.1M | 100.84%20.36M |
Operating gains losses | 676.51%1.72M | 167.62%451K | 344.44%360K | 111.54%275K | 302.55%632K | 62.94%-298K | -1,158.49%-667K | 109.05%81K | 149.62%130K | -61.43%157K |
Depreciation and amortization | 12.42%151.71M | 7.31%39.18M | 9.26%39.59M | 14.12%37.68M | 20.85%35.26M | 23.05%134.94M | 24.95%36.51M | 32.35%36.24M | 24.99%33.02M | 9.50%29.17M |
Deferred tax | 74.55%29.34M | 2,216.49%4.49M | 62.29%8.51M | 66.35%7.99M | 27.01%8.34M | -22.19%16.81M | -97.38%194K | 9.89%5.25M | -1.05%4.81M | 43.50%6.57M |
Other non cash items | 99.77%18.71M | -17.06%5.27M | 205.62%4.95M | 2,404.97%4.17M | 174.40%4.32M | -99.60%9.37M | 132.32%6.35M | -47.02%1.62M | 99.88%-181K | -99.94%1.57M |
Change In working capital | -4,080.56%-20.06M | -129.88%-18.42M | -5.70%-42.78M | 5.24%-75.47M | -9.35%116.6M | 106.27%504K | 37.42%-8.01M | -10.31%-40.47M | -11.43%-79.64M | 13.92%128.63M |
-Change in receivables | -156.84%-15.41M | -12.49%-8.54M | 5.75%16.36M | 467.14%26.37M | -167.70%-49.6M | 72.00%-6M | 30.52%-7.59M | 1,775.52%15.47M | -43.89%4.65M | 5.52%-18.53M |
-Change in inventory | 2,350.00%405K | 924.39%338K | -137.50%-129K | 219.53%257K | 42.99%-61K | 94.78%-18K | -148.81%-41K | 192.47%344K | -1,333.33%-215K | -154.76%-107K |
-Change in payables and accrued expense | -11.44%10.74M | 9.74%35.54M | 371.63%5.73M | -18.49%-39.56M | -40.74%9.03M | 29.80%12.13M | 26.09%32.39M | -147.38%-2.11M | 8.22%-33.38M | -2.25%15.23M |
-Change in other current assets | -31.42%-11.44M | -227.54%-1.42M | -256.07%-1.04M | 162.03%1.2M | -19.09%-10.18M | -143.06%-8.7M | -47.07%1.11M | -50.34%667K | -341.02%-1.93M | -9.25%-8.55M |
-Change in other current liabilities | -363.45%-7.55M | -133.60%-708K | -130.66%-84K | -228.75%-6.41M | -114.24%-347K | 91.64%2.87M | 113.69%2.11M | -23.25%274K | -631.61%-1.95M | 1,238.32%2.44M |
-Change in other working capital | 1,276.72%3.19M | -21.25%-43.64M | -15.40%-63.61M | -22.47%-57.32M | 21.44%167.77M | -96.41%232K | -17.09%-35.99M | -27.33%-55.12M | -5.10%-46.81M | 10.49%138.15M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 21.45%246.56M | 29.84%62.41M | 133.64%25.52M | 52.01%-15.37M | -1.16%173.99M | 15.07%203.01M | 12.41%48.07M | 28.60%10.92M | 7.55%-32.02M | 10.16%176.04M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 4.65%-127.2M | -23.13%-17.84M | 66.61%-11.97M | 2.47%-67.1M | -112.32%-30.29M | 37.49%-133.41M | 82.32%-14.49M | -315.22%-35.85M | -582.08%-68.8M | 89.59%-14.27M |
Net PPE purchase and sale | -6.50%-7.78M | -1.44%-2.53M | -15.37%-1.38M | -18.97%-1.89M | 2.22%-1.98M | -35.62%-7.3M | -13.63%-2.49M | 4.85%-1.2M | -35.99%-1.59M | -164.49%-2.03M |
Net business purchase and sale | 7.71%-119.18M | -25.57%-15.07M | 69.44%-10.59M | 7.16%-65.21M | -131.28%-28.31M | 38.23%-129.13M | 84.96%-12M | -313.22%-34.66M | -554.97%-70.24M | 91.02%-12.24M |
Net investment purchase and sale | ---248K | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%1K | 0.00%-1K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 4.65%-127.2M | -23.13%-17.84M | 66.61%-11.97M | 2.47%-67.1M | -112.32%-30.29M | 37.49%-133.41M | 82.32%-14.49M | -315.25%-35.85M | -582.12%-68.8M | 89.59%-14.27M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -856.29%-77.98M | 13.51%-28.2M | -2,511.10%-24.11M | 31.49%57.2M | -313.31%-82.86M | -114.38%-8.15M | -168.11%-32.61M | -35.77%1M | 6,377.06%43.5M | -352.05%-20.05M |
Net issuance payments of debt | -207.66%-72.54M | 12.46%-21.72M | -825.82%-27.82M | 20.61%56.43M | -264.11%-79.43M | -35.79%67.38M | -176.63%-24.81M | -158.34%-3.01M | 5,430.61%46.79M | -27.27%48.4M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | -82.88%-66.61M | --0 | --0 | --0 | -22.00%-66.61M |
Net other financing activities | 186.69%11.76M | 45.23%-1.68M | 14.72%8.89M | 895.86%4.62M | ---63K | 247.93%4.1M | -117.20%-3.06M | --7.75M | -284.11%-580K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -856.19%-77.98M | 13.51%-28.2M | -2,511.20%-24.11M | 31.49%57.2M | -313.31%-82.86M | -114.38%-8.16M | -168.11%-32.61M | -35.77%1M | 6,377.06%43.5M | -352.05%-20.05M |
Net cash flow | ||||||||||
Beginning cash position | 81.57%136.77M | 19.08%161.71M | 7.88%172.32M | -9.11%197.27M | 81.57%136.77M | 35.39%75.33M | 103.80%135.8M | 144.91%159.73M | 151.57%217.05M | 35.39%75.33M |
Current changes in cash | -32.66%41.38M | 1,578.97%16.37M | 55.84%-10.57M | 55.92%-25.27M | -57.07%60.84M | 212.05%61.45M | -88.78%975K | -1,790.04%-23.93M | -172.18%-57.32M | 362.50%141.72M |
Effect of exchange rate changes | --909K | --982K | ---41K | --317K | ---348K | --0 | --0 | --0 | --0 | --0 |
End cash Position | 30.92%179.06M | 30.92%179.06M | 19.08%161.71M | 7.88%172.32M | -9.11%197.27M | 81.57%136.77M | 81.57%136.77M | 103.80%135.8M | 144.91%159.73M | 151.57%217.05M |
Free cash flow | 22.01%238.78M | 31.39%59.88M | 148.20%24.14M | 48.66%-17.26M | -1.15%172.01M | 14.42%195.71M | 12.35%45.58M | 34.42%9.73M | 6.13%-33.61M | 9.42%174.01M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |
No Data
No Data