(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||
Cash from operating activities | -56.25%-5.41M | -382.45%-3.46M | -547.54%-717.5K | -110.8K |
Net profit before non-cash adjustment | -54.86%-5.89M | -215.48%-3.8M | -734.66%-1.2M | ---144.33K |
Total adjustment of non-cash items | 17.20%527.93K | 344.55%450.44K | 398.41%101.33K | --20.33K |
-Disposal profit | 18.99%527.93K | --443.69K | --0 | ---- |
-Remuneration paid in stock | ---- | ---- | 638.10%97.75K | --13.24K |
-Other non-cash items | ---- | 88.63%6.75K | -49.50%3.58K | --7.09K |
Changes in working capital | 54.33%-50.91K | -128.89%-111.47K | 2,823.31%385.88K | --13.2K |
-Change in receivables | -38.12%-313.36K | ---226.88K | ---- | --0 |
-Change in prepaid assets | ---- | ---- | ---51.46K | ---- |
-Change in payables | 127.40%262.45K | -73.61%115.41K | 3,213.17%437.34K | --13.2K |
-Provision for loans, leases and other losses | ---- | ---- | ---- | --0 |
Dividends paid (cash flow from operating activities) | ||||
Dividends received (cash flow from operating activities) | ||||
Interest paid (cash flow from operating activities) | ||||
Interest received (cash flow from operating activities) | ||||
Tax refund paid | ||||
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 |
Operating cash flow | -56.25%-5.41M | -382.45%-3.46M | -547.54%-717.5K | ---110.8K |
Investing cash flow | ||||
Net PPE purchase and sale | -101.03%-8.85M | -532.71%-4.4M | -6,983.25%-695.93K | ---9.83K |
Investing cash flow | -101.03%-8.85M | -532.71%-4.4M | -6,983.25%-695.93K | ---9.83K |
Financing cash flow | ||||
Net issuance payments of debt | ---- | ---- | ---47.69K | ---- |
Net common stock issuance | -51.85%8.19M | 268.74%17.01M | 3,380.41%4.61M | --132.57K |
Interest paid (cash flow from financing activities) | --0 | -88.63%-6.75K | ---3.58K | ---- |
Net other fund-raising expenses | ---- | ---- | ---1 | ---- |
Financing cash flow | -51.83%8.19M | 272.73%17.01M | 3,341.74%4.56M | --132.57K |
Net cash flow | ||||
Beginning cash position | 282.80%12.37M | 3,278.47%3.23M | 14.27%95.64K | --83.69K |
Current changes in cash | -166.37%-6.07M | 190.29%9.14M | 26,266.00%3.15M | --11.95K |
Effect of exchange rate changes | -1,768.88%-98.32K | 62.57%-5.26K | ---14.06K | ---- |
Cash adjustments other than cash changes | ---- | ---- | ---1 | ---- |
End cash Position | -49.86%6.2M | 282.80%12.37M | 3,278.47%3.23M | --95.64K |
Free cash flow | -81.32%-14.26M | -456.43%-7.86M | -1,071.71%-1.41M | ---120.63K |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data