(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | (Q3)Sep 30, 2018 | (Q2)Jun 30, 2018 | (Q1)Mar 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 93.44%-614.48K | 37.39%-9.37M | -169.81%-14.96M | 36.00%-5.54M | 34.53%-8.66M | 45.49%-13.23M | 70.09%-1.93M | 15.62%-4.02M | 63.37%-2.3M | 26.48%-4.98M |
Net income from continuing operations | 92.60%-2.12M | -53.33%-28.61M | -98.83%-18.66M | -37.13%-9.39M | 40.46%-6.84M | 52.90%-11.5M | 19.51%-3.69M | 50.43%-2.98M | 43.09%-3.08M | 79.22%-1.75M |
Operating gains losses | ---- | -293.70%-418.55K | -91.94%216.08K | 531.22%2.68M | 43.40%-621.6K | 55.24%-1.1M | 261.96%2.84M | -1,551.68%-298.9K | 37.31%-550.62K | -2,033.32%-3.09M |
Depreciation and amortization | ---- | 53.51%128.23K | 264.25%83.53K | -27.91%22.93K | -56.25%31.81K | -40.78%72.71K | -58.72%11.05K | -50.58%15.35K | -28.57%22.86K | -28.82%23.45K |
Deferred tax | -956.60%-117.71K | -147.10%-11.14K | 197.09%23.65K | 87.82%-24.36K | -223.35%-200.05K | 1,012.49%162.18K | 2,669.94%188.36K | -6.52%-8.73K | -6.56%-8.73K | -6.53%-8.73K |
Other non cash items | ---- | 930.58%1.97M | -51.88%191K | 31,815.43%396.91K | -99.92%1.24K | -39.40%1.57M | -90.34%87.69K | -43.66%228.79K | 53.40%602.12K | -26.44%654.31K |
Change In working capital | -57.76%1.62M | 1,856.48%3.84M | -42.95%196.24K | 127.23%343.97K | 48.92%-1.26M | -428.22%-2.47M | -12.62%-1.29M | -269.69%-1.18M | 206.11%550.13K | -211.30%-553.02K |
-Change in receivables | 484.75%429.93K | 69.97%-111.74K | -227.76%-372.08K | 1,591.03%291.23K | -6.21%-19.53K | -119.70%-18.39K | -119.16%-11.24K | 471.19%117.27K | -91.55%4.31K | -249.36%-128.72K |
-Change in inventory | -142.60%-380.28K | 197.23%892.61K | ---918.08K | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
-Change in prepaid assets | -47.92%481.04K | 165.08%923.73K | -891.62%-1.42M | 309.46%179.31K | -128.38%-85.61K | 0.65%301.63K | 175.95%156.04K | -121.50%-26.51K | 14.58%351.22K | -337.83%-179.12K |
-Change in payables and accrued expense | -48.89%1.09M | -26.53%2.13M | 2,396.01%2.91M | 89.07%-126.56K | 57.98%-1.16M | -220.05%-2.76M | -43.73%-1.43M | -330.24%-1.27M | 122.22%194.61K | -153.49%-245.18K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 93.44%-614.48K | 37.39%-9.37M | -169.81%-14.96M | 36.00%-5.54M | 34.53%-8.66M | 45.49%-13.23M | 70.09%-1.93M | 15.62%-4.02M | 63.37%-2.3M | 26.48%-4.98M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 100.11%2.46K | 39.75%-2.31M | -44.71%-3.83M | 14.44%-2.65M | -69.89%-3.1M | -1,733.98%-1.82M | -29,224.30%-1.87M | 207.96%68.16K | -235.64%-19.64K | 0 |
Net PPE purchase and sale | ---- | ---- | ---- | ---- | -196.30%-65.64K | 1,166.83%68.16K | --0 | ---- | ---- | --0 |
Net intangibles purchase and sale | ---- | 36.48%-2.31M | -37.30%-3.64M | 13.11%-2.65M | -61.27%-3.05M | -1,190.16%-1.89M | ---1.87M | --0 | ---- | ---- |
Net business purchase and sale | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment purchase and sale | --2.46K | --0 | ---195.93K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 100.11%2.46K | 39.75%-2.31M | -44.71%-3.83M | 14.44%-2.65M | -69.89%-3.1M | -1,733.98%-1.82M | -29,224.30%-1.87M | 207.96%68.16K | -235.64%-19.64K | --0 |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -88.77%1.19M | 46.57%10.6M | -62.73%7.24M | 154.95%19.41M | 32.83%7.61M | -30.27%5.73M | 269.82%3.91M | 476.03%4.92M | -1,822.01%-6.06M | -66.28%2.96M |
Net issuance payments of debt | ---- | 8,602.26%6.39M | -104.31%-75.16K | 215.42%1.74M | 83.71%-1.51M | -344.27%-9.27M | -0.59%-1.07M | ---1.17M | ---5.61M | ---1.43M |
Net common stock issuance | --1.19M | ---- | ---- | ---- | ---- | ---- | ---- | --7M | --0 | -43.33%5.28M |
Cash dividends paid | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | ---- | -42.91%4.27M | -59.31%7.49M | 82.03%18.4M | -42.07%10.11M | --17.45M | ---- | ---- | ---- | ---- |
Net other financing activities | ---- | 77.68%-38.29K | 76.47%-171.55K | 25.55%-728.94K | 51.21%-979.03K | -29.60%-2.01M | 88.64%-149.99K | ---851.69K | ---349.91K | -188.00%-654.99K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -88.77%1.19M | 46.57%10.6M | -62.73%7.24M | 154.95%19.41M | 32.83%7.61M | -30.27%5.73M | 269.82%3.91M | 476.03%4.92M | -1,822.01%-6.06M | -66.28%2.96M |
Net cash flow | ||||||||||
Beginning cash position | -99.44%5.89K | -91.38%1.06M | 677.13%12.32M | -71.53%1.58M | -62.83%5.57M | -53.85%14.97M | -73.97%5.26M | -83.15%4.42M | -62.61%12.65M | -53.85%14.97M |
Current changes in cash | 154.01%578.54K | 90.73%-1.07M | -203.00%-11.56M | 370.68%11.22M | 55.54%-4.15M | 42.29%-9.32M | 102.04%110.18K | 115.77%967.33K | -27.18%-8.38M | -202.57%-2.02M |
Effect of exchange rate changes | -102.26%-591.7089 | -91.73%26.18K | 286.71%316.59K | 924.31%81.87K | 103.10%7.99K | 80.41%-257.64K | -85.41%25.15K | -241.97%-131.22K | 114.77%150.17K | 46.41%-301.74K |
End cash Position | 3,416.07%583.84K | -98.46%16.6K | -91.65%1.08M | 801.72%12.89M | -73.50%1.43M | -63.98%5.39M | -63.98%5.39M | -73.97%5.26M | -83.15%4.42M | -62.61%12.65M |
Free cash flow | 94.74%-614.48K | 37.21%-11.68M | -126.96%-18.6M | 30.43%-8.19M | 22.12%-11.78M | 38.09%-15.12M | 41.13%-3.8M | 16.88%-4.02M | 63.06%-2.32M | 27.28%-4.98M |
Currency Unit | USD | USD | USD | USD | USD | CHF | CHF | CHF | CHF | CHF |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data