(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | |
---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | |||||
Cash flow from continuing operating activities | 27.59%-49.57M | -140.73%-68.46M | -154.51%-28.44M | 20.58%-11.17M | -14.07M |
Net income from continuing operations | -66.53%-61.02M | 61.95%-36.64M | -347.33%-96.31M | -3.68%-21.53M | ---20.77M |
Operating gains losses | -138.82%-10.93M | -113.14%-4.58M | 329.75%34.83M | 284.79%8.11M | ---4.39M |
Depreciation and amortization | 20.45%17.26M | 33.54%14.33M | 253.94%10.73M | -28.48%3.03M | --4.24M |
Deferred tax | --0 | 198.89%1.6M | -4,160.53%-1.62M | -145.78%-38K | --83K |
Other non cash items | -68.38%4.61M | 34.47%14.56M | 3,075.95%10.83M | -92.42%341K | --4.5M |
Change In working capital | 95.47%-432K | -151.76%-9.53M | 169.81%18.4M | 424.29%6.82M | --1.3M |
-Change in receivables | 80.03%-385K | 58.90%-1.93M | -2,022.62%-4.69M | -1,941.67%-221K | --12K |
-Change in prepaid assets | 213.96%2.11M | -8,933.33%-1.86M | 250.00%21K | 91.76%-14K | ---170K |
-Change in payables and accrued expense | 88.96%-526K | -120.67%-4.76M | 230.56%23.04M | 1,418.74%6.97M | --459K |
-Change in other current liabilities | -12.49%-2.23M | -342.09%-1.99M | -21.35%-449K | ---370K | ---- |
-Change in other working capital | -40.56%598K | 109.58%1.01M | 5.49%480K | -54.50%455K | --1M |
Cash from discontinued investing activities | |||||
Operating cash flow | 27.59%-49.57M | -140.73%-68.46M | -154.51%-28.44M | 20.58%-11.17M | ---14.07M |
Investing cash flow | |||||
Cash flow from continuing investing activities | 53.21%-14.44M | -174.73%-30.85M | 28.80%-11.23M | -90.01%-15.77M | -8.3M |
Capital expenditure reported | ---- | ---- | ---- | ---- | ---8.3M |
Net PPE purchase and sale | 47.03%-14.44M | -142.61%-27.25M | 28.85%-11.23M | ---15.79M | ---- |
Net business purchase and sale | --0 | ---3.65M | --0 | --0 | ---- |
Net investment purchase and sale | ---- | ---- | ---- | ---- | --0 |
Net other investing changes | ---- | 1,666.67%53K | -78.57%3K | --14K | ---- |
Cash from discontinued investing activities | |||||
Investing cash flow | 53.21%-14.44M | -174.73%-30.85M | 28.80%-11.23M | -90.01%-15.77M | ---8.3M |
Financing cash flow | |||||
Cash flow from continuing financing activities | -100.05%-83K | 473.88%164.34M | 57.77%28.64M | -32.82%18.15M | 27.02M |
Net issuance payments of debt | --0 | --0 | -56.69%7.51M | -35.75%17.35M | --27M |
Net common stock issuance | --0 | --158.9M | --0 | --0 | ---- |
Net preferred stock issuance | --0 | --0 | --20.33M | --0 | ---- |
Proceeds from stock option exercised by employees | -93.10%375K | 587.10%5.44M | -1.37%791K | --802K | ---- |
Net other financing activities | ---458K | ---- | ---- | ---- | --16K |
Cash from discontinued financing activities | |||||
Financing cash flow | -100.05%-83K | 473.88%164.34M | 57.77%28.64M | -32.82%18.15M | --27.02M |
Net cash flow | |||||
Beginning cash position | 811.66%77.79M | -50.58%8.53M | -29.69%17.27M | 24.32%24.56M | --19.75M |
Current changes in cash | -198.57%-64.09M | 689.34%65.02M | -25.42%-11.03M | -289.35%-8.8M | --4.65M |
Effect of exchange rate changes | 157.26%10.9M | 84.30%4.24M | 52.55%2.3M | 866.03%1.51M | --156K |
End cash Position | -68.37%24.6M | 811.66%77.79M | -50.58%8.53M | -29.68%17.27M | --24.56M |
Free cash flow | 32.66%-64.46M | -141.26%-95.71M | -47.15%-39.67M | -20.52%-26.96M | ---22.37M |
Currency Unit | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | Unqualified Opinion | -- | -- |
No Data
No Data