(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 | ||||||||||
Net income from continuing operations | 17.87%36.95M | -10.20%31.34M | 385.72%34.9M | -63.35%7.19M | -44.22%19.61M | 47.11%35.16M | 55.87%17.2M | 95.70%7.37M | 52.39%8.44M | -39.77%2.14M |
Deferred tax | 153.52%3.61M | -49.16%1.42M | 198.73%2.8M | -185.33%-2.83M | 147.15%3.32M | -173.01%-7.04M | -72.98%1.26M | -82.71%317K | -528.18%-8.11M | -139.86%-503K |
Other non cash items | 168.09%672K | -139.56%-987K | -124.91%-412K | 613.66%1.65M | -207.69%-322K | -80.41%299K | -93.52%56K | -1,280.00%-118K | -77.34%116K | 75.00%245K |
Change In working capital | 53.27%-12.09M | -423.75%-25.86M | -198.62%-4.94M | 192.40%5.01M | -1,451.37%-5.42M | 103.90%401K | 88.91%-745K | -70.06%-6.11M | 83.11%-477K | 172.07%7.74M |
-Change in receivables | 61.27%-10.79M | -165.55%-27.86M | -249.91%-10.49M | 219.66%7M | -363.66%-5.85M | 128.17%2.22M | 61.48%-3.3M | -17.45%-5.75M | -27.54%2.74M | 372.58%8.53M |
-Change in inventory | -48.76%-4.22M | 15.95%-2.83M | 7.57%-3.37M | -113.46%-3.65M | -408.48%-1.71M | 126.16%554K | 629.95%1.93M | 537.18%1.55M | 2.55%-688K | -223.09%-2.24M |
-Change in other current assets | ---- | ---- | ---- | ---- | --63K | ---- | ---- | ---- | ---- | 88.17%-11K |
-Change in other current liabilities | -226.15%-1.01M | -1.23%803K | 37.80%813K | --590K | ---- | 175.57%99K | 129.36%192K | 182.91%194K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 225.39%35.7M | -71.66%10.97M | 102.05%38.71M | 3.54%19.16M | -42.10%18.5M | 177.67%31.96M | 132.52%19.06M | 64,775.00%2.6M | -96.97%55K | 587.20%10.25M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -170.30%-2.98M | 18.87%-1.1M | 34.03%-1.36M | -519.58%-2.06M | -115.87%-332K | 223.13%2.09M | 3,482.65%3.32M | -21.85%-948K | 102.92%9K | 44.85%-284K |
Net intangibles purchase and sale | 48.40%-4.53M | -3,647.86%-8.77M | -341.51%-234K | -112.00%-53K | 91.38%-25K | 2.36%-290K | 90.72%-27K | ---1K | ---262K | --0 |
Net business purchase and sale | ---- | ---- | ---- | ---10.26M | ---- | ---- | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 111.76%12K | -3,500.00%-102K | 108.57%3K | -105.88%-35K | -139.53%-17K | -21.82%43K | 6.25%51K | -120.00%-1K | -80.00%-9K | -71.43%2K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 200.00%1K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 24.91%-7.49M | -528.02%-9.97M | 87.19%-1.59M | -3,215.51%-12.4M | -120.27%-374K | 195.10%1.85M | 1,084.96%3.34M | -22.74%-950K | 15.71%-263K | 45.44%-281K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -0.91%-1.11M | -0.83%-1.1M | -219.34%-1.09M | 120.04%910K | 1.94%-4.54M | 11.79%-4.63M | -7.05%-1.81M | 78.68%-200K | 0.00%-1.69M | 0.00%-938K |
Net common stock issuance | ---- | ---- | ---- | -52.75%-7.91M | -137.79%-5.18M | --13.7M | --13.7M | --0 | --0 | --0 |
Cash dividends paid | -6.89%-21.5M | -50.09%-20.11M | ---13.4M | ---- | -0.39%-13.56M | 16.65%-13.51M | 0.16%-6.75M | --0 | ---- | ---- |
Net other financing activities | 111.51%294K | 969.23%139K | 105.35%13K | 24.77%-243K | 3.00%-323K | 21.46%-333K | -283.33%-33K | 129.63%62K | 21.49%-380K | 20.00%18K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -5.43%-25.92M | -33.20%-24.58M | -52.40%-18.46M | 56.45%-12.11M | -442.00%-27.81M | 76.96%-5.13M | 158.66%5M | 78.87%-217K | 23.71%-8.92M | 2.65%-991K |
Net cash flow | ||||||||||
Beginning cash position | -32.01%49.05M | 36.98%72.14M | -10.75%52.67M | -13.83%59.01M | 73.71%68.48M | -25.83%39.42M | 2.66%41.04M | -4.81%39.65M | -9.04%48.2M | -25.83%39.42M |
Current changes in cash | 109.73%2.29M | -226.35%-23.59M | 448.83%18.67M | 44.72%-5.35M | -133.76%-9.68M | 325.82%28.67M | 4,201.35%27.4M | 179.47%1.43M | 10.40%-9.13M | 22,004.88%8.98M |
Effect of exchange rate changes | -180.89%-398K | -39.26%492K | 181.74%810K | -576.44%-991K | -45.97%208K | 137.38%385K | -63.30%40K | -125.20%-32K | 151.27%585K | -66.40%-208K |
End cash Position | 3.87%50.95M | -32.01%49.05M | 36.98%72.14M | -10.75%52.67M | -13.83%59.01M | 73.71%68.48M | 73.71%68.48M | 2.66%41.04M | -4.81%39.65M | -9.04%48.2M |
Free cash flow | 2,458.04%28.16M | -97.03%1.1M | 120.40%37.12M | -1.66%16.84M | -43.59%17.13M | 220.70%30.36M | 145.09%19.02M | 312.66%1.65M | -118.06%-273K | 928.79%9.97M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data