(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 | 225.72%52.46M | 54.09%-41.73M | -389.90%-90.89M | -150.72%-18.55M | 534.53%36.58M | 5.77M |
Net income from continuing operations | 3.37%28.86M | 1.42%27.92M | 178.62%27.53M | -25.95%9.88M | -19.89%13.34M | --16.66M |
Operating gains losses | 59.62%-3.21M | 46.66%-7.95M | -224.34%-14.9M | 25.16%-4.59M | 21.34%-6.14M | ---7.8M |
Depreciation and amortization | -8.71%1.09M | 5.29%1.19M | --1.13M | --0 | -5.46%4.32M | --4.57M |
Deferred tax | 122.29%778K | 112.17%350K | -69.98%-2.88M | -487.23%-1.69M | 950.62%436.95K | --41.59K |
Other non cashItems | 120.57%13.76M | 37.44%-66.88M | -280.48%-106.91M | -236.39%-28.1M | 269.63%20.6M | ---12.14M |
Change in working capital | 443.15%7.49M | -225.10%-2.18M | 143.12%1.75M | -396.96%-4.05M | 15.75%1.36M | --1.18M |
-Change in receivables | 21.89%-885K | -92.03%-1.13M | 21.75%-590K | -323.33%-754K | 139.52%337.62K | ---854.26K |
-Change in payables and accrued expense | 333.25%8.35M | 360.54%1.93M | 80.31%-740K | -442.39%-3.76M | -49.71%1.1M | --2.18M |
-Change in other current assets | -70.20%295K | 833.96%990K | -82.39%106K | -8.01%602K | 212.54%654.45K | ---581.51K |
-Change in other current liabilities | 93.15%-272K | -233.65%-3.97M | 2,283.09%2.97M | 81.30%-136K | -269.05%-727.12K | --430.11K |
Cash from discontinued operating activities | ||||||
Operating cash flow | 225.72%52.46M | 54.09%-41.73M | -389.90%-90.89M | -150.72%-18.55M | 534.53%36.58M | --5.77M |
Investing cash flow | ||||||
Cash flow from continuing investing activities | 347.98%90.04M | -291.38%-36.31M | 114.81%18.97M | -495.63%-128.12M | 70.55%-21.51M | -73.04M |
Proceeds payment in interest bearing deposits in bank | -172.30%-1.96M | -50.08%2.71M | --5.43M | --0 | -49.82%246.9K | --492K |
Net investment purchase and sale | 91.94%12.98M | 24.30%6.76M | -46.16%5.44M | -12.28%10.1M | -26.83%11.52M | --15.74M |
Net proceeds payment for loan | 285.14%80.91M | -50.05%-43.7M | 79.03%-29.12M | -331.90%-138.88M | 63.65%-32.16M | ---88.46M |
Net PPE purchase and sale | -22.17%-992K | -67.77%-812K | -545.33%-484K | 90.68%-75K | -329.20%-804.73K | ---187.5K |
Net business purchase and sale | ---- | ---- | --38.13M | --0 | ---- | ---- |
Net other investing changes | 29.98%-890K | -204.07%-1.27M | -157.34%-418K | 330.99%729K | 48.95%-315.6K | ---618.2K |
Cash from discontinued investing activities | ||||||
Investing cash flow | 347.98%90.04M | -291.38%-36.31M | 114.81%18.97M | -495.63%-128.12M | 70.55%-21.51M | ---73.04M |
Financing cash flow | ||||||
Cash flow from continuing financing activities | -327.46%-87.9M | -110.27%-20.56M | -2.77%200.31M | 1,143.33%206.02M | -131.21%-19.75M | 63.26M |
Increase decrease in deposit | -329.26%-84.63M | -107.67%-19.72M | 104.22%256.94M | 456.55%125.82M | -131.26%-35.29M | --112.87M |
Net issuance payments of debt | ---- | ---- | -168.75%-55M | 433.33%80M | 130.00%15M | ---50M |
Cash dividends paid | -2.36%-3.39M | -72.97%-3.31M | ---1.91M | --0 | ---- | ---337 |
Proceeds from stock option exercised by employees | -95.09%121K | 773.05%2.46M | 41.71%282K | -63.24%199K | 39.89%541.37K | --387K |
Cash from discontinued financing activities | ||||||
Financing cash flow | -327.46%-87.9M | -110.27%-20.56M | -2.77%200.31M | 1,143.33%206.02M | -131.21%-19.75M | --63.26M |
Net cash flow | ||||||
Beginning cash position | -34.22%189.5M | 80.39%288.1M | 59.12%159.71M | -4.45%100.37M | -3.68%105.05M | --109.06M |
Current changes in cash | 155.38%54.6M | -176.80%-98.6M | 116.37%128.39M | 1,369.49%59.34M | -16.51%-4.67M | ---4.01M |
End cash position | 28.81%244.11M | -34.22%189.5M | 80.39%288.1M | 59.12%159.71M | -4.45%100.37M | --105.05M |
Free cash flow | 220.99%51.47M | 53.44%-42.54M | -390.53%-91.38M | -152.07%-18.63M | 541.43%35.78M | --5.58M |
Currency Unit | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | -- |
No Data
No Data