(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 | ||||||||||
Net income from continuing operations | 146.05%6.97M | -13.96%-15.14M | 78.59%-13.29M | -359.18%-62.05M | 185.95%23.94M | 207.32%8.37M | -217.18%-7.8M | 137.19%6.66M | -348.59%-17.9M | -41.50%7.2M |
Deferred tax | 194.58%3.91M | 136.42%1.33M | 44.23%-3.65M | -158.15%-6.54M | 190.84%11.24M | -6.87%3.87M | 88.08%4.15M | 150.35%2.21M | -261.38%-4.38M | 2.65%2.72M |
Other non cash items | 88.98%3.28M | 1,647.32%1.73M | 87.34%-112K | -197.25%-885K | 78.43%910K | -67.84%510K | -48.61%1.59M | 105.05%3.09M | 356.06%1.51M | -68.72%330K |
Change In working capital | -157.75%-42.06M | 563.97%72.83M | -67.17%10.97M | 49.58%33.41M | 76.69%22.34M | 316.92%12.64M | 128.16%3.03M | -23,010.64%-10.77M | 111.30%47K | -117.16%-416K |
-Change in receivables | 102.36%1.27M | -598.25%-53.67M | -79.70%10.77M | 333.62%53.07M | -120.13%-22.72M | 56.08%-10.32M | -602.78%-23.49M | -152.01%-3.34M | 355.48%6.43M | -5.63%-2.52M |
-Change in inventory | ---- | ---- | ---- | --14K | ---- | ---- | -119.05%-4K | 362.50%21K | -150.00%-8K | -82.61%16K |
-Change in other current assets | 50.83%-59K | -131.25%-120K | 103.81%384K | -399.85%-10.07M | -2.47%3.36M | 35.46%3.44M | --2.54M | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -121.01%-15.35M | 858.60%73.08M | 150.04%7.62M | -121.54%-15.24M | 90.60%70.73M | 252.28%37.11M | 71.82%10.53M | 143.12%6.13M | -215.69%-14.22M | -42.76%12.29M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 51.38%-1M | -514.58%-2.07M | 81.74%-336K | -11.52%-1.84M | -72.05%-1.65M | 26.96%-959K | 27.02%-1.31M | 28.87%-1.8M | -367.47%-2.53M | -40.16%-541K |
Net intangibles purchase and sale | -35.55%-22.61M | -134.03%-16.68M | 21.55%-7.13M | 39.48%-9.09M | -25.15%-15.01M | -2.10%-11.99M | -8.63%-11.75M | 18.95%-10.81M | -125.31%-13.34M | -10.26%-5.92M |
Net business purchase and sale | ---- | ---- | ---- | -90.34%-1.58M | -8.38%-828K | 74.24%-764K | -132.63%-2.97M | -110.67%-1.28M | 236.56%11.95M | -467.99%-8.75M |
Net investment purchase and sale | 159.74%6.8M | -373.25%-11.38M | -6,226.32%-2.4M | 89.14%-38K | -237.80%-350K | 16.51%254K | 126.65%218K | 27.22%-818K | -425.80%-1.12M | 19.79%345K |
Net other investing changes | ---- | ---- | ---604K | ---- | ---6M | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 44.17%-16.82M | -187.66%-30.12M | 16.49%-10.47M | 47.40%-12.54M | -77.07%-23.84M | 14.76%-13.46M | -7.57%-15.8M | -205.58%-14.68M | 67.16%-4.81M | -112.13%-14.63M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 127.28%2.74M | 39.55%-10.04M | -127.39%-16.61M | 1,800.84%60.64M | -112.71%-3.57M | 971.28%28.05M | -65.91%2.62M | --7.68M | --0 | -94.02%-21.86M |
Net common stock issuance | --0 | 29.94%-3.5M | ---4.99M | ---- | 98.94%-335K | -585.24%-31.52M | 20.50%-4.6M | -18.11%-5.79M | -106.12%-4.9M | --80.05M |
Net other financing activities | 200.01%15.33M | -766,100.00%-15.32M | 92.00%-2K | ---25K | ---- | 582.25%815K | -107.11%-169K | --2.38M | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 139.81%13.14M | -29.65%-33.01M | -146.80%-25.46M | 653.56%54.4M | -269.44%-9.83M | -23.66%-2.66M | -150.37%-2.15M | 187.16%4.27M | -108.42%-4.9M | 616.42%58.19M |
Net cash flow | ||||||||||
Beginning cash position | 8.05%118.49M | -20.31%109.66M | 24.70%137.62M | 51.45%110.36M | 39.78%72.87M | -13.46%52.13M | -8.11%60.25M | -26.60%65.56M | 166.83%89.32M | 10.96%33.47M |
Current changes in cash | -291.19%-19.03M | 135.16%9.95M | -206.33%-28.31M | -28.17%26.62M | 76.61%37.06M | 383.14%20.99M | -73.10%-7.41M | 82.10%-4.28M | -142.84%-23.92M | 1,589.14%55.84M |
Effect of exchange rate changes | 148.49%545K | -417.51%-1.12M | -44.34%354K | 49.65%636K | 270.68%425K | 64.38%-249K | 32.27%-699K | -717.96%-1.03M | --167K | --0 |
End cash Position | -15.60%100.01M | 8.05%118.49M | -20.31%109.66M | 24.70%137.62M | 51.45%110.36M | 39.78%72.87M | -13.46%52.13M | -8.11%60.25M | -26.60%65.56M | 166.83%89.32M |
Free cash flow | -171.83%-39.01M | 36,350.34%54.31M | 100.57%149K | -148.64%-26.28M | 123.71%54.04M | 1,056.29%24.16M | 61.35%-2.53M | 78.28%-6.54M | -624.09%-30.09M | -63.46%5.74M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data