(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 | 394.05%83M | -26.63%73M | 76.84%-8.2M | 304.29%56.6M | 37.19%-38.5M | -92.84%16.8M | 13.07%99.5M | -321.43%-35.4M | -88.37%14M | -277.68%-61.3M |
Deferred tax | 217.73%69.9M | 705.75%70.1M | -297.06%-13.5M | -40.40%26.7M | 52.84%-13.3M | -81.62%22M | -86.82%8.7M | 79.88%-3.4M | -17.19%44.8M | -270.91%-28.2M |
Other non cash items | -42.75%7.9M | -114.41%-1.6M | -300.00%-8.6M | --7.1M | 787.50%11M | 611.11%13.8M | 392.11%11.1M | 168.25%4.3M | ---- | -176.19%-1.6M |
Change In working capital | 374.25%410.7M | 28.76%540.8M | -266.90%-143.7M | 2,577.92%206.2M | 54.95%-192.5M | 10.60%86.6M | 24.00%420M | 142.96%86.1M | -94.46%7.7M | -114.62%-427.3M |
-Change in receivables | 108.08%13.7M | 60.28%-74.2M | 355.03%38M | -110.03%-125.6M | 90.45%175.4M | -35.06%-169.5M | -128.36%-186.8M | -124.63%-14.9M | 59.51%-59.8M | 111.24%92.1M |
-Change in inventory | 241.71%368.6M | 40.30%496.8M | 48.52%-207.5M | 68.95%328.1M | 38.65%-248.7M | -39.61%-260.1M | -5.17%354.1M | -8.89%-403.1M | -6.81%194.2M | -1.88%-405.4M |
-Change in other current assets | 840.84%179.7M | 77.31%134.4M | -262.72%-61.3M | 57.01%85.1M | 122.98%21.6M | 1,836.36%19.1M | 26.97%75.8M | 82.68%-16.9M | -31.82%54.2M | -120.14%-94M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 106.46%949.5M | 28.37%826.2M | -157.27%-81.1M | 172.47%371.1M | 63.86%-166.8M | -25.37%459.9M | 18.20%643.6M | 175.60%141.6M | -62.35%136.2M | -348.49%-461.5M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 31.88%-187M | 18.58%-99.5M | 7.60%-47.4M | 61.04%-22.4M | 59.31%-17.7M | -14.18%-274.5M | 23.24%-122.2M | -50.88%-51.3M | -85.48%-57.5M | -170.19%-43.5M |
Net intangibles purchase and sale | 5.71%-72.7M | -41.38%-16.4M | 24.12%-19.5M | 1.18%-16.8M | 12.72%-19.9M | 16.65%-77.1M | 52.85%-11.6M | -8.90%-25.7M | 17.48%-17M | 3.80%-22.8M |
Net business purchase and sale | 95.20%-6.1M | --0 | 96.11%-4.4M | 78.18%-1.2M | 87.18%-500K | ---127M | ---4.5M | ---113M | ---5.5M | ---3.9M |
Net investment purchase and sale | ---50M | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | -304.17%-4.9M | --0 | ---- | -296.00%-4.9M | ---100K | --2.4M | ---100K | -200.00%-100K | 1,350.00%2.5M | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 32.65%-320.7M | -19.87%-165.9M | 62.49%-71.3M | 41.55%-45.3M | 45.58%-38.2M | -41.77%-476.2M | 24.70%-138.4M | -214.21%-190.1M | -49.61%-77.5M | -76.38%-70.2M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | --0 | --0 | --0 | --0 | ---- | 99.13%-3.3M | --0 | --0 | -135.71%-3.3M | ---- |
Net common stock issuance | 103.41%4.5M | -90.32%300K | 2,400.00%2.5M | 160.00%1.3M | 100.30%400K | 25.75%-131.8M | 675.00%3.1M | 100.11%100K | 100.50%500K | -1,034.48%-135.5M |
Net other financing activities | ---- | ---- | -200.00%-100K | --100K | ---- | ---- | ---- | 200.00%100K | ---- | ---100K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 49.74%-123.6M | -25.19%-32.3M | 7.76%-29.7M | -12.68%-32M | 81.44%-29.6M | 61.57%-245.9M | -5.74%-25.8M | 71.12%-32.2M | 77.42%-28.4M | 57.82%-159.5M |
Net cash flow | ||||||||||
Beginning cash position | -11.50%2.02B | 22.74%1.9B | 27.25%2.08B | 11.91%1.78B | -11.50%2.02B | -13.47%2.29B | -20.51%1.55B | -29.04%1.63B | -24.91%1.59B | -13.47%2.29B |
Current changes in cash | 292.68%505.2M | 31.00%628M | -125.65%-182.1M | 869.64%293.8M | 66.06%-234.6M | 27.07%-262.2M | 42.55%479.4M | 77.54%-80.7M | -83.55%30.3M | -32.72%-691.2M |
Effect of exchange rate changes | 455.56%3.2M | 184.62%3.3M | 930.00%8.3M | -150.85%-3M | -189.47%-5.5M | -125.71%-900K | -250.00%-3.9M | -110.31%-1M | 162.11%5.9M | -416.67%-1.9M |
End cash Position | 25.11%2.53B | 25.11%2.53B | 22.74%1.9B | 27.25%2.08B | 11.91%1.78B | -11.50%2.02B | -11.50%2.02B | -20.51%1.55B | -29.04%1.63B | -24.91%1.59B |
Free cash flow | 533.70%686.3M | 39.33%710.3M | -334.52%-151.5M | 437.93%331.9M | 61.27%-204.4M | -61.77%108.3M | 41.34%509.8M | 126.38%64.6M | -80.11%61.7M | -269.87%-527.8M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data
No Data