(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 116.53%2.84M | -232.57%-17.18M | -8.55%-5.17M | -3.97%-4.76M | 2.77%-4.58M | -224.11%-4.71M | 535.73%3.79M | -141.57%-870.76K | 480.38%2.09M | 196.31%360.95K |
Net income from continuing operations | -68.33%-18.35M | -114.09%-10.9M | 37.19%-5.09M | 30.17%-8.11M | 5.01%-11.61M | -1,140.79%-12.22M | -70.96%1.17M | 177.66%4.04M | 297.87%1.46M | -141.76%-735.91K |
Operating gains losses | -259.24%-3.9M | 810.97%2.45M | -1,644.65%-344.29K | 115.00%22.29K | 65.37%-148.55K | ---428.98K | ---- | ---- | ---- | ---- |
Depreciation and amortization | -33.04%919.47K | 38.49%1.37M | -37.96%991.51K | -28.09%1.6M | 55.48%2.22M | -9.32%1.43M | 1.94%1.58M | 453.64%1.55M | 174.60%279.32K | 4.71%101.72K |
Other non cash items | ---- | ---- | ---- | ---- | ---- | ---- | ---3.08M | ---- | ---- | ---- |
Change In working capital | 145.28%5.18M | -1,490.61%-11.43M | 57.25%-718.57K | -234.66%-1.68M | 211.02%1.25M | -127.24%-1.12M | 163.88%4.13M | -986.16%-6.46M | 34.09%729.04K | 265.24%543.71K |
-Change in receivables | 284.88%4.73M | -4,729.24%-2.56M | 107.07%55.24K | -711.41%-781.52K | 91.04%-96.32K | -126.86%-1.08M | 173.22%4M | -1,018.15%-5.47M | 16.91%595.44K | 169.71%509.33K |
-Change in inventory | 103.80%188.67K | -26,666.35%-4.97M | -116.94%-18.57K | -61.41%109.65K | 365.60%284.16K | -467.14%-106.99K | 103.34%29.14K | -351.07%-871.2K | --346.99K | --0 |
-Change in payables and accrued expense | 139.08%476.14K | -426.46%-1.22M | -186.67%-231.44K | -79.67%267.03K | 281.77%1.31M | 157.28%344.09K | -169.21%-600.76K | 384.48%868K | 9,903.97%179.16K | 116.51%1.79K |
-Change in other current assets | 90.38%-217.11K | -408.88%-2.26M | 65.25%-443.47K | -403.98%-1.28M | 10.14%-253.2K | -140.80%-281.78K | 167.49%690.67K | -121.46%-1.02M | ---462.1K | ---- |
-Change in other current liabilities | --0 | -430.56%-426.16K | ---80.32K | ---- | ---- | ---4.31K | --0 | --0 | --50.23K | ---- |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | -99.60%20.4276 | -84.54%5.13K | 71.75%33.17K | -40.74%19.31K | --32.59K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 116.53%2.84M | -232.57%-17.18M | -8.55%-5.17M | -3.97%-4.76M | 2.77%-4.58M | -224.11%-4.71M | 535.73%3.79M | -141.57%-870.76K | 480.38%2.09M | 196.31%360.95K |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 0.56%-15M | -33.41%-15.08M | -220.64%-11.31M | -175.44%-3.53M | 45.26%-1.28M | -36.90%-2.34M | 41.37%-1.71M | -330.95%-2.91M | 896.48%1.26M | 125.32%126.6K |
Net PPE purchase and sale | -35.52%-15M | -10.56%-11.07M | -79.94%-10.01M | -549.80%-5.56M | -45.01%-856.22K | -1,493.23%-590.45K | 87.97%-37.06K | -1,589.40%-307.96K | -114.40%-18.23K | 125.32%126.6K |
Net intangibles purchase and sale | --0 | 60.29%-466.5K | -1,117.20%-1.17M | 77.24%-96.51K | 75.65%-423.96K | -4.20%-1.74M | 35.86%-1.67M | ---2.61M | --0 | ---- |
Net business purchase and sale | 100.06%2.11K | -1,447.87%-3.74M | -86.99%277.71K | --2.13M | --0 | ---6.69K | --0 | --0 | --634.23K | --0 |
Net investment purchase and sale | --0 | 149.10%195.22K | ---397.58K | --0 | --0 | ---- | ---- | ---- | --816.8K | --0 |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---171.3K | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 0.56%-15M | -33.41%-15.08M | -220.64%-11.31M | -175.44%-3.53M | 45.26%-1.28M | -36.90%-2.34M | 41.37%-1.71M | -330.95%-2.91M | 896.48%1.26M | 125.32%126.6K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -60.20%12.78M | 114.39%32.12M | 45.49%14.98M | 94.16%10.3M | -11.06%5.3M | 583.98%5.96M | -284.68%-1.23M | -386.25%-320.28K | -65.87K | 0 |
Net issuance payments of debt | 83.49%10.1M | 280.17%5.5M | 2,578.92%1.45M | 82.73%-58.39K | -113.10%-338.11K | 680.84%2.58M | 2.61%330.51K | --322.11K | --0 | --0 |
Net common stock issuance | -91.69%2.16M | 113.77%26.05M | 20.18%12.19M | --10.14M | --0 | --5.6M | --0 | --0 | ---- | ---- |
Cash dividends paid | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- | ---- | ---- |
Net other financing activities | -7.75%522.59K | -57.98%566.5K | 276.04%1.35M | -93.81%358.51K | 398.18%5.79M | -24.23%-1.94M | -143.24%-1.56M | -875.29%-642.39K | ---65.87K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -60.20%12.78M | 114.39%32.12M | 45.49%14.98M | 94.16%10.3M | -11.06%5.3M | 583.98%5.96M | -284.68%-1.23M | -386.25%-320.28K | ---65.87K | --0 |
Net cash flow | ||||||||||
Beginning cash position | -74.68%50.54K | -88.20%199.55K | 1,419.23%1.69M | -2,881.19%-128.21K | -99.68%4.61K | 80.28%1.46M | -83.68%808.83K | 205.63%4.96M | 39.35%1.62M | 4,868.68%1.16M |
Current changes in cash | 519.58%625.25K | 90.01%-149.02K | -174.18%-1.49M | 462.22%2.01M | 48.81%-555.2K | -227.00%-1.08M | 120.80%853.92K | -224.74%-4.1M | 574.91%3.29M | -55.21%487.55K |
Effect of exchange rate changes | ---- | ---- | ---- | -145.15%-195.88K | 590.07%433.84K | 230.72%62.87K | 54.64%-48.09K | -206.95%-106.02K | -42.03%99.14K | 8.90%171.01K |
End cash Position | 1,237.23%675.78K | -74.68%50.54K | -88.17%199.55K | 1,544.99%1.69M | -126.74%-116.74K | -72.97%436.52K | 116.20%1.61M | -85.10%746.82K | 174.98%5.01M | 43.63%1.82M |
Free cash flow | 57.66%-12.16M | -75.62%-28.72M | -56.94%-16.35M | -77.86%-10.42M | 16.79%-5.86M | -437.53%-7.04M | 155.12%2.09M | -285.63%-3.78M | 470.18%2.04M | 140.88%357.52K |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion with Explanatory Notes | Unqualified Opinion | -- | Unqualified Opinion | -- |
No Data