(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | |
---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||
Cash flow from continuing operating activities | 27.00%-17.61M | 32.45%-24.13M | -95.67%-35.72M | -2,407.42%-18.25M | -728K | |
Net income from continuing operations | -93.31%-98.18M | -46.35%-50.79M | -343.34%-34.71M | -4.93%-7.83M | -1,611.01%-7.46M | ---436K |
Operating gains losses | -902.53%-792K | -118.24%-79K | 118.90%433K | -2,201.83%-2.29M | --109K | ---- |
Depreciation and amortization | -14.04%3.32M | 89.59%3.86M | --2.04M | --0 | --1K | ---- |
Deferred tax | -282.96%-13.5M | -330.00%-3.53M | -152.33%-820K | 133.33%1.57M | ---4.7M | --0 |
Other non cash items | 42.89%-3.99M | -673.42%-6.99M | 118.46%1.22M | 458.00%558K | 219.05%100K | ---84K |
Change In working capital | -117.72%-991K | 206.84%5.59M | -34,793.33%-5.23M | -140.54%-15K | 123.42%37K | ---158K |
-Change in receivables | 778.95%129K | 90.87%-19K | ---208K | --0 | ---- | ---54K |
-Change in inventory | -301.22%-330K | 247.75%164K | ---111K | ---- | ---- | ---- |
-Change in payables and accrued expense | -138.17%-1.07M | 81.56%-448K | -152.44%-2.43M | 1,724.41%4.63M | --254K | ---- |
-Change in other current assets | -102.52%-163K | 350.72%6.48M | 33.27%-2.59M | -10,370.27%-3.87M | ---37K | ---- |
-Change in other current liabilities | ---- | ---- | ---- | -3,685.00%-717K | --20K | --0 |
-Change in other working capital | 175.09%440K | -686.00%-586K | 272.41%100K | 71.00%-58K | ---200K | ---- |
Cash from discontinued investing activities | ||||||
Operating cash flow | 27.00%-17.61M | 32.45%-24.13M | -95.67%-35.72M | -2,407.42%-18.25M | -17.80%-728K | ---618K |
Investing cash flow | ||||||
Cash flow from continuing investing activities | 208.70%8.7M | 73.57%-8M | -1,107.05%-30.26M | 3.01M | ||
Net PPE purchase and sale | -1,251.52%-446K | -400.00%-33K | --11K | --0 | ---- | ---- |
Net intangibles purchase and sale | 1,955.12%9.05M | 96.44%-488K | ---13.71M | --0 | ---- | ---- |
Net business purchase and sale | --0 | 52.52%-7.92M | -104,156.25%-16.68M | ---16K | ---- | ---- |
Net investment purchase and sale | -101.18%-5K | 288.99%424K | -96.66%109K | --3.26M | ---- | ---- |
Net other investing changes | ---- | ---- | ---- | ---241K | ---- | ---- |
Cash from discontinued investing activities | ||||||
Investing cash flow | 208.70%8.7M | 73.57%-8M | -1,107.05%-30.26M | --3.01M | ---- | --0 |
Financing cash flow | ||||||
Cash flow from continuing financing activities | -36.89%4.05M | -90.52%6.42M | 16.30%67.69M | 9,600.00%58.2M | 600K | |
Net issuance payments of debt | -16.77%-550K | 91.22%-471K | -1,173.20%-5.37M | -16.67%500K | --600K | --0 |
Net common stock issuance | -28.36%5.09M | -90.65%7.11M | 30.44%76.09M | --58.33M | ---- | --748K |
Net other financing activities | -121.52%-494K | 92.17%-223K | -349.21%-2.85M | ---634K | ---- | ---- |
Cash from discontinued financing activities | ||||||
Financing cash flow | -36.89%4.05M | -90.52%6.42M | 16.30%67.69M | 9,600.00%58.2M | -19.79%600K | --748K |
Net cash flow | ||||||
Beginning cash position | -57.02%19.24M | 3.72%44.76M | 31,399.27%43.15M | -48.30%137K | 96.30%265K | --135K |
Current changes in cash | 81.07%-4.87M | -1,604.27%-25.71M | -96.02%1.71M | 33,655.47%42.95M | -198.46%-128K | --130K |
Effect of exchange rate changes | 1.09%186K | 280.39%184K | -254.55%-102K | --66K | --0 | ---- |
End cash Position | -24.33%14.56M | -57.02%19.24M | 3.72%44.76M | 31,399.27%43.15M | -48.30%137K | --265K |
Free cash flow | 26.73%-18.06M | 50.13%-24.65M | -170.77%-49.43M | -2,407.42%-18.25M | -17.80%-728K | ---618K |
Currency Unit | CHF | CHF | CHF | CHF | CHF | CHF |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- |
No Data
No Data