(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 | 6.90%-6.1M | 8.68%-6.56M | -50.25%-7.18M | -4.42%-4.78M | -23.28%-4.58M | 29.32%-3.71M | 4.15%-5.25M | -473.83%-5.48M | -114.17%-954.95K | --6.74M |
Other non cash items | 86.15%1.94M | 82.01%1.04M | 31.07%572.53K | -42.81%436.81K | -4.58%763.74K | 2.39%800.43K | 41.60%781.79K | -13.44%552.11K | --637.86K | ---- |
Change In working capital | -160.63%-761.8K | -41.11%1.26M | 274.28%2.13M | -575.95%-1.22M | -11.54%257.21K | 224.29%290.78K | -142.16%-233.95K | -121.22%-96.61K | -32.14%455.29K | --670.9K |
-Change in receivables | 17.16%336.35K | 361.30%287.09K | -169.76%-109.87K | 148.90%157.5K | -180.91%-322.12K | -138.00%-114.67K | 648.95%301.74K | 113.63%40.29K | -618.05%-295.48K | ---41.15K |
-Change in inventory | -95.99%3.77K | -55.88%94K | 860.14%213.04K | 81.84%-28.03K | -21.29%-154.31K | -12,159.34%-127.23K | 124.00%1.06K | -187.81%-4.4K | 174.36%5.01K | ---6.73K |
-Change in other current assets | 726.15%25.25K | 110.98%3.06K | -232.00%-27.84K | -76.95%21.09K | 128.93%91.53K | -371.10%-316.42K | 155.55%116.72K | -296.51%-210.12K | -128.45%-52.99K | --186.25K |
-Change in other current liabilities | ---- | ---- | --847.46K | --0 | ---- | ---- | --0 | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 68.88%-574.96K | 49.05%-1.85M | 24.72%-3.63M | -22.45%-4.82M | -490.61%-3.93M | 85.85%-666.09K | 5.98%-4.71M | -1,057.16%-5.01M | -95.69%523.14K | --12.13M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | --0 | 56.90%-75.6K | -14.87%-175.38K | -32.39%-152.68K | 32.01%-115.33K | -61.53%-169.63K | -268.67%-105.02K | 67.50%-28.49K | -85.31%-87.65K | ---47.3K |
Net intangibles purchase and sale | -2.17%-14.5M | -22.52%-14.2M | -27.73%-11.59M | 4.21%-9.07M | -37.65%-9.47M | -59.56%-6.88M | -0.44%-4.31M | -44.70%-4.29M | -22.94%-2.97M | ---2.41M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | --0 | 187.63%240.62K | -134.41%-274.58K | --798.06K |
Net investment purchase and sale | -46.17%-953 | -101.76%-652 | -73.85%37.02K | 1,643.94%141.56K | -88.64%8.12K | -98.59%71.46K | 267.48%5.06M | -187.81%-3.02M | --3.44M | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1.63%-14.5M | -21.73%-14.27M | -29.10%-11.72M | 5.17%-9.08M | -37.25%-9.58M | -1,185.25%-6.98M | 109.05%642.94K | -6,470.26%-7.1M | 101.50%111.47K | ---7.46M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -18.06%7.9M | 133.88%9.64M | 1,956.31%4.12M | 104.88%200.5K | 16.69%-4.11M | -5,046.34%-4.94M | -99.31%99.8K | 15,244.81%14.38M | 95.54%-94.97K | ---2.13M |
Net common stock issuance | ---- | ---- | ---- | ---- | ---- | ---- | -746.92%-1.76M | ---207.92K | --0 | ---1.11M |
Net other financing activities | -101.61%-1.88M | ---932.27K | ---- | -1.05%18.18M | 53.77%18.37M | -35.92%11.95M | 3,667.90%18.65M | -96.76%494.92K | --15.29M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -30.87%6.02M | 111.26%8.71M | -77.57%4.12M | 28.89%18.38M | 103.37%14.26M | -58.72%7.01M | 15.80%16.99M | -3.49%14.67M | 568.98%15.2M | ---3.24M |
Net cash flow | ||||||||||
Beginning cash position | -25.79%21.32M | -27.47%28.72M | 12.80%39.6M | 2.31%35.11M | -1.80%34.32M | 58.66%34.95M | 13.16%22.03M | 435.91%19.47M | 78.64%3.63M | --2.03M |
Current changes in cash | -22.25%-9.06M | 34.01%-7.41M | -350.47%-11.23M | 496.69%4.48M | 219.11%751.26K | -104.88%-630.72K | 404.56%12.92M | -83.83%2.56M | 1,007.97%15.83M | --1.43M |
Effect of exchange rate changes | -341.71%-2.63K | -99.69%1.09K | 3,002.63%347.65K | -72.07%11.21K | --40.11K | --0 | ---- | ---- | ---- | --169.99K |
End cash Position | -42.50%12.26M | -25.79%21.32M | -27.47%28.72M | 12.80%39.6M | 2.31%35.11M | -1.80%34.32M | 58.66%34.95M | 13.16%22.03M | 435.91%19.47M | --3.63M |
Free cash flow | 6.46%-15.08M | -4.75%-16.12M | -9.60%-15.39M | -3.86%-14.04M | -75.23%-13.52M | 15.45%-7.72M | 2.18%-9.12M | -268.55%-9.33M | -126.19%-2.53M | --9.67M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
No Data