(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 | -23.22%-36.48M | 21.25%-29.61M | -9.50%-37.6M | -21.47%-34.33M | -43.38%-28.26M | -45.86%-19.71M | -45.71%-13.52M | 68.99%-9.28M | 21.93%-29.91M | -94.15%-38.31M |
Deferred tax | 122.49%38K | 86.33%-169K | 14.93%-1.24M | -64.18%-1.45M | -10.35%-885K | -64.01%-802K | 36.66%-489K | 31.62%-772K | -7.22%-1.13M | -300.38%-1.05M |
Other non cash items | -1,665.00%-353K | -117.24%-20K | 68.12%116K | 189.61%69K | -208.45%-77K | -77.46%71K | 17.54%315K | 101.50%268K | 529.03%133K | -82.35%-31K |
Change In working capital | -186.94%-2.46M | 15.48%2.83M | 105.87%2.45M | 152.44%1.19M | -21.16%-2.27M | -236.93%-1.88M | -64.68%1.37M | 326.44%3.88M | -145.11%-1.71M | 220.27%3.8M |
-Change in receivables | 1,155.81%540K | -99.25%43K | 1,589.68%5.73M | 128.18%339K | -528.11%-1.2M | 117.37%281K | -593.29%-1.62M | 19.27%328K | 109.36%275K | 63.55%-2.94M |
-Change in other current assets | -11.13%447K | 125.23%503K | -3,398.25%-1.99M | 88.78%-57K | 58.77%-508K | -174.35%-1.23M | -39.17%1.66M | 275.06%2.72M | -125.94%-1.56M | -6.54%6M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -11.29%-30.6M | 2.60%-27.5M | -50.90%-28.23M | -35.95%-18.71M | -21.32%-13.76M | -754.09%-11.34M | 171.77%1.73M | 86.33%-2.42M | -30.38%-17.67M | -16.79%-13.55M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | ---- | ---- | -2.30%-5.34M | -3.12%-5.22M | -3.10%-5.06M | 22.10%-4.91M | -7.56%-6.3M | 29.98%-5.86M | 7.42%-8.37M | -21.46%-9.04M |
Net PPE purchase and sale | 63.11%-76K | 51.76%-206K | -39.09%-427K | 63.50%-307K | -25.15%-841K | -165.61%-672K | -308.06%-253K | 34.74%-62K | 80.00%-95K | -48.44%-475K |
Net intangibles purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---500K | --0 | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 72.78%-43K | 97.26%-158K | -4.65%-5.76M | 2.46%-5.51M | -5.14%-5.65M | 23.59%-5.37M | -18.68%-7.03M | 29.55%-5.92M | 11.12%-8.41M | -22.64%-9.46M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | ---- | ---- | 66.63%-556K | 0.06%-1.67M | -1,401.80%-1.67M | -102.78%-111K | --4M | --0 | ---- | ---- |
Net common stock issuance | 54.44%31.36M | -52.19%20.31M | 76.43%42.48M | -29.53%24.08M | 3,621.46%34.16M | -95.67%918K | 56.68%21.19M | -48.34%13.52M | 5,529.03%26.18M | -98.46%465K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 49.35%29.1M | -52.23%19.48M | 86.97%40.79M | -31.82%21.82M | 4,393.54%31.99M | -97.16%712K | 85.71%25.1M | -48.35%13.52M | 5,874.20%26.17M | -98.55%438K |
Net cash flow | ||||||||||
Beginning cash position | -31.16%19.11M | 31.94%27.76M | -9.91%21.04M | 117.11%23.35M | -60.74%10.76M | 262.48%27.4M | 195.81%7.56M | 2.98%2.56M | -90.34%2.48M | 76.51%25.67M |
Current changes in cash | 81.10%-1.54M | -220.20%-8.17M | 383.44%6.8M | -119.05%-2.4M | 178.69%12.59M | -180.78%-16M | 282.50%19.81M | 5,653.33%5.18M | 100.40%90K | -306.73%-22.57M |
Effect of exchange rate changes | 241.79%682K | -524.68%-481K | -192.77%-77K | 937.50%83K | 101.25%8K | -2,100.00%-640K | 118.29%32K | -993.75%-175K | 97.42%-16K | -396.17%-619K |
End cash Position | -4.51%18.25M | -31.16%19.11M | 31.94%27.76M | -9.91%21.04M | 117.11%23.35M | -60.74%10.76M | 262.48%27.4M | 195.81%7.56M | 2.98%2.56M | -90.34%2.48M |
Free cash flow | -10.73%-30.67M | 18.52%-27.7M | -40.28%-34M | -23.25%-24.23M | -16.15%-19.66M | -218.03%-16.93M | 36.18%-5.32M | 68.09%-8.34M | -13.29%-26.14M | -19.11%-23.07M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data