(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 | ||||||||||
Net income from continuing operations | -508.47%-96.4M | -618.33%-62.2M | 319.57%30.3M | -137.60%-13.8M | -348.67%-50.7M | 119.34%23.6M | 1,100.00%12M | 84.92%-13.8M | 18,250.00%36.7M | 64.35%-11.3M |
Deferred tax | 225.54%242.2M | 333.95%164.9M | 98.68%30M | 319.49%25.9M | -35.35%21.4M | -52.19%74.4M | -3.55%38M | -57.46%15.1M | -130.10%-11.8M | -20.24%33.1M |
Other non cash items | 3,940.00%19.2M | 116.51%3.5M | 572.73%7.4M | 13.16%4.3M | -74.68%4M | -105.32%-500K | -244.22%-21.2M | -73.17%1.1M | 127.54%3.8M | 259.09%15.8M |
Change In working capital | -11.83%-18.9M | -78.19%23.8M | 191.64%49.3M | -4.20%-39.7M | -53.37%-52.3M | -111.57%-16.9M | -39.52%109.1M | 59.82%-53.8M | -121.51%-38.1M | -129.20%-34.1M |
-Change in receivables | 87.66%-22M | 120.62%12.7M | 249.24%87.9M | -221.14%-76.8M | 62.21%-45.8M | -132.16%-178.3M | -502.61%-61.6M | -139.35%-58.9M | -84.50%63.4M | -515.23%-121.2M |
-Change in inventory | -62.08%-53M | -3.02%83.6M | 73.15%-16M | 200.46%21.8M | -278.72%-142.4M | 85.24%-32.7M | 12.39%86.2M | 57.06%-59.6M | 78.81%-21.7M | 34.15%-37.6M |
-Change in other current assets | -45.27%94.3M | -105.53%-4.5M | -22.99%46.9M | 53.83%100.3M | -37.50%-48.4M | 69.09%172.3M | -19.41%81.4M | 7,512.50%60.9M | 180.89%65.2M | -143.62%-35.2M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 6.23%629M | -14.86%253.9M | 152.67%203.4M | -9.89%94.8M | -28.93%76.9M | 41.35%592.1M | 43.57%298.2M | 159.76%80.5M | 0.19%105.2M | -55.07%108.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | -26.82%-662.5M | -3.86%-225.9M | -63.75%-175.7M | -1.09%-129.8M | -89.45%-131.1M | -10.61%-522.4M | -17.50%-217.5M | 13.75%-107.3M | ---128.4M | -33.59%-69.2M |
Net PPE purchase and sale | ---- | ---- | ---- | ---- | ---300K | ---- | ---- | ---- | ---- | ---- |
Net business purchase and sale | 231.58%37.8M | --9.5M | 886.21%28.6M | ---- | ---- | -88.06%11.4M | --0 | -76.61%2.9M | -86.61%7.7M | -97.61%800K |
Net investment purchase and sale | 356.00%6.4M | --0 | --1.6M | --1.4M | --3.4M | ---2.5M | ---2.5M | --0 | --0 | --0 |
Net other investing changes | 66.37%74.2M | 210.43%35.7M | 103.95%15.5M | -23.98%13M | 19.05%10M | -37.36%44.6M | 64.29%11.5M | -77.31%7.6M | 21.28%17.1M | -49.40%8.4M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -16.04%-544.1M | 13.33%-180.7M | -34.30%-130M | -11.39%-115.4M | -96.67%-118M | -53.44%-468.9M | -12.10%-208.5M | -23.31%-96.8M | -163.61%-103.6M | -3,429.41%-60M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 176.93%279.7M | 3,395.79%313.1M | 104.08%600K | 58.33%-24.5M | -105.16%-9.5M | 432.24%101M | -139.42%-9.5M | -880.00%-14.7M | -1,052.94%-58.8M | 600.00%184M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 348.18%234.4M | 560.14%267.8M | 104.08%600K | 58.33%-24.5M | -105.16%-9.5M | -76.78%52.3M | -731.43%-58.2M | 91.35%-14.7M | -109.37%-58.8M | 181.60%184M |
Net cash flow | ||||||||||
Beginning cash position | 27.21%781.1M | -5.56%739.2M | -17.03%672.1M | -15.08%728.1M | 27.21%781.1M | 140.78%614M | 34.05%782.7M | -16.64%810.1M | 213.38%857.4M | 140.78%614M |
Current changes in cash | 81.94%319.3M | 982.54%341M | 338.71%74M | 21.15%-45.1M | -121.79%-50.6M | -48.15%175.5M | 114.29%31.5M | 91.91%-31M | -108.25%-57.2M | 1,607.35%232.2M |
Effect of exchange rate changes | -3,918.18%-44.2M | 35.66%-16.6M | -430.56%-11.9M | -210.10%-10.9M | -142.86%-4.8M | -105.37%-1.1M | -267.53%-25.8M | 175.00%3.6M | 98.00%9.9M | 124.00%11.2M |
End cash Position | 36.17%1.06B | 36.17%1.06B | -5.56%739.2M | -17.03%672.1M | -15.08%728.1M | 27.21%781.1M | 27.21%781.1M | 34.05%782.7M | -16.64%810.1M | 213.38%857.4M |
Free cash flow | -148.06%-33.5M | -65.30%28M | 203.36%27.7M | -49.57%-34.7M | -239.74%-54.5M | 230.52%69.7M | 257.08%80.7M | 89.66%-26.8M | -293.22%-23.2M | -79.37%39M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data