(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 | 222.61%35.5M | -221.36%-28.95M | 960.14%23.86M | 275.87%2.25M | 748,486.25%598.71K | 100.00%-80 | -486.53%-6.1M | -59.89%1.58M | 42.37%3.93M | -26.49%2.76M |
Net income from continuing operations | -0.43%17.7M | -41.72%17.78M | 207.63%30.51M | 705.14%9.92M | 158.82%1.23M | -129.34%-2.09M | 20.24%7.14M | 35.02%5.93M | 28.86%4.4M | 11.72%3.41M |
Operating gains losses | 32.37%-365.36K | 12.61%-540.19K | -386.03%-618.16K | ---127.19K | ---- | ---- | -94.66%12.18K | --228.25K | ---- | ---- |
Depreciation and amortization | 5.89%2.24M | -3.04%2.11M | 29.26%2.18M | 595.73%1.69M | --242.41K | --0 | 81.68%940K | 16.43%517.4K | 19.24%444.4K | -15.01%372.69K |
Deferred tax | -361.37%-710.67K | -1.39%271.91K | 147.16%275.75K | -949.25%-584.76K | ---55.73K | --0 | -79.77%11.53K | 163.95%56.97K | -196.83%-89.08K | 184.62%91.99K |
Change In working capital | 116.42%8.9M | -479.32%-54.18M | 3.97%-9.35M | -1,088.12%-9.74M | -188.01%-819.64K | 106.47%931.32K | -191.64%-14.38M | -315.78%-4.93M | -59.17%-1.19M | -18,136.40%-745.26K |
-Change in receivables | -333.80%-21.74M | 115.12%9.3M | -504.78%-61.5M | -1,146.86%-10.17M | ---815.53K | --0 | 25.43%-4.18M | -21.19%-5.61M | -1,349.17%-4.63M | 90.31%-319.19K |
-Change in inventory | 99.03%-246.82K | -549.41%-25.53M | ---3.93M | --0 | --0 | ---- | 84.16%788K | 138.68%427.88K | -159.21%-1.11M | 191.13%1.87M |
-Change in prepaid assets | 103.97%1.77M | -251.74%-44.59M | -79,294.32%-12.68M | 114.80%16.01K | -111.61%-108.15K | 113.07%931.32K | -149.06%-7.13M | -14,939.24%-2.86M | 102.23%19.28K | -68,670.29%-865.82K |
-Change in payables and accrued expense | 211.93%12.96M | -117.46%-11.58M | 6,448.45%66.33M | 873.53%1.01M | --104.05K | --0 | -181.45%-2.1M | -24.55%2.58M | 546.45%3.41M | -80.12%528.13K |
-Change in other current assets | ---- | ---- | ---- | ---- | --0 | --0 | ---378.21K | ---- | ---- | ---- |
-Change in other current liabilities | 2.44%-834.38K | 10.21%-855.24K | -64.05%-952.5K | ---580.63K | --0 | --0 | --53.27K | --0 | --0 | ---- |
-Change in other working capital | -11.00%16.99M | 465.36%19.09M | 18,878.27%3.38M | ---17.98K | ---- | ---- | -371.44%-1.44M | -52.22%531.35K | 156.84%1.11M | -172.66%-1.96M |
Cash from discontinued investing activities | 265.63%436.39K | 63.66%-263.48K | -725K | |||||||
Operating cash flow | 222.61%35.5M | -221.36%-28.95M | 787.95%23.86M | 701.46%2.69M | 146.23%335.23K | 88.11%-725.08K | -486.53%-6.1M | -59.89%1.58M | 42.37%3.93M | -26.49%2.76M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 11.09%19.82M | 144.37%17.84M | -753.01%-40.2M | -160.95%-4.71M | -1.81M | 0 | -218.76%-3.13M | 68.73%-980.92K | 38.27%-3.14M | -150.58%-5.08M |
Net PPE purchase and sale | 22.78%-503.96K | -249.53%-652.59K | -14.39%-186.71K | 31.29%-163.22K | ---237.55K | --0 | -218.76%-3.13M | 68.73%-980.92K | 41.95%-3.14M | -216.38%-5.4M |
Net intangibles purchase and sale | 41.07%-44.03K | -308.68%-74.71K | 80.63%-18.28K | ---94.4K | --0 | --0 | --0 | --0 | ---- | ---- |
Net business purchase and sale | 113.49%71.51K | 92.43%-530.32K | 33.88%-7.01M | -618.76%-10.6M | --2.04M | --0 | --0 | ---- | ---- | ---- |
Net investment purchase and sale | 4.72%20.52M | 156.59%19.6M | -1,029.86%-34.63M | ---3.07M | --0 | --0 | ---- | ---- | ---- | ---- |
Net other investing changes | 54.34%-229.16K | -130.54%-501.91K | -82.16%1.64M | 354.98%9.21M | ---3.61M | ---- | ---- | ---- | ---- | 200.85%322.48K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 11.09%19.82M | 170.64%17.84M | -435.02%-25.25M | -140.37%-4.72M | -1,604.27%-1.96M | 96.32%-115.21K | -218.76%-3.13M | 68.73%-980.92K | 38.27%-3.14M | -150.58%-5.08M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 19.14%-6.75M | -111.83%-8.34M | 268.33%70.53M | 361.49%19.15M | 4.15M | 0 | -91.07%916.64K | 116,164.55%10.27M | -99.65%8.83K | 189.71%2.51M |
Net issuance payments of debt | 15.09%-6.81M | -1,121.59%-8.02M | -92.55%784.61K | --10.53M | --0 | --0 | 1,474.14%983.22K | 607.37%62.46K | 103.25%8.83K | -13.04%-271.74K |
Net common stock issuance | 126.49%94.25K | ---355.84K | --0 | --6.5M | --0 | --0 | ---- | --10.13M | --0 | ---- |
Proceeds from stock option exercised by employees | --0 | --0 | --70.79M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | -230.61%-35.29K | 102.57%27.02K | -149.70%-1.05M | -49.01%2.12M | --4.15M | ---- | -192.46%-66.58K | --72.01K | ---- | 208.74%2.78M |
Cash from discontinued financing activities | 20.85%-788.6K | -236.36%-996.36K | 730.67K | |||||||
Financing cash flow | 19.14%-6.75M | -111.83%-8.34M | 284.15%70.53M | 482.32%18.36M | 331.49%3.15M | -20.29%730.67K | -91.07%916.64K | 116,164.55%10.27M | -99.65%8.83K | 189.71%2.51M |
Net cash flow | ||||||||||
Beginning cash position | -26.53%67.32M | 312.77%91.63M | 698.07%22.2M | 458,138.22%2.78M | -19.82%607 | -99.99%757 | 962.58%11.88M | 196.88%1.12M | 104.82%376.47K | -84.99%183.81K |
Current changes in cash | 349.58%48.57M | -128.15%-19.46M | 316.22%69.13M | 460.13%16.61M | 3,051.64%2.97M | 101.13%94.09K | -176.47%-8.31M | 1,250.52%10.86M | 315.43%804.32K | 118.07%193.61K |
Effect of exchange rate changes | 74.54%-1.23M | -1,744.04%-4.85M | -89.49%294.93K | 1,621.82%2.81M | -95.72%-184.45K | 67.82%-94.24K | -180.82%-292.87K | -65.16%-104.29K | -6,553.85%-63.15K | -103.09%-949 |
End cash Position | 70.31%114.65M | -26.53%67.32M | 312.77%91.63M | 698.07%22.2M | 458,138.22%2.78M | -99.98%607 | -72.41%3.28M | 962.58%11.88M | 196.88%1.12M | 104.82%376.47K |
Free cash flow | 217.76%34.95M | -225.49%-29.68M | 890.68%23.65M | 2,344.04%2.39M | 113.47%97.69K | 92.14%-725.08K | -1,646.59%-9.22M | -25.03%596.38K | 130.11%795.49K | -228.91%-2.64M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
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 | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | -- |
No Data
No Data