(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 | (Q4)Dec 31, 2017 | (Q3)Sep 30, 2017 | (Q2)Jun 30, 2017 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -38.72%6.93M | 35.23%11.31M | 9.88%8.37M | -5.46%7.61M | 24.24%8.05M | 17.15%6.48M | 13.94%5.53M | -1.15%2.24M | -3.83%1.06M | 140.87%1.94M |
Net income from continuing operations | -13.01%7.83M | 21.07%9M | 11.17%7.44M | 3.70%6.69M | 25.31%6.45M | 65.58%5.15M | 38.42%3.11M | 192.70%922K | 55.45%855K | 12.91%761K |
Operating gains losses | -57.37%-491K | 48.09%-312K | 57.29%-601K | -109.06%-1.41M | -112.97%-673K | -8.59%-316K | -37.26%-291K | -200.00%-45K | 7.41%-75K | -91.67%-138K |
Depreciation and amortization | 0.52%585K | -21.35%582K | 4.37%740K | 4.11%709K | -19.41%681K | 15.44%845K | 2.38%732K | 0.53%189K | -5.32%178K | 3.43%181K |
Deferred tax | 25.11%-355K | -189.02%-474K | 43.64%-164K | -1,485.71%-291K | 108.57%21K | -880.00%-245K | 41.86%-25K | 1.31%155K | 44.85%-75K | -6.76%-79K |
Other non cashItems | -187.78%-79K | -56.94%90K | -74.07%209K | 1,915.00%806K | 129.63%40K | ---135K | ---- | ---- | -92.31%1K | 1,320.00%71K |
Change in working capital | -693.27%-1.76M | 285.63%297K | 40.52%-160K | -183.02%-269K | 711.32%324K | -106.70%-53K | 22.83%791K | -37.76%735K | -545.71%-156K | 454.01%839K |
-Change in receivables | -33.83%-629K | -561.97%-470K | 65.02%-71K | -651.85%-203K | 86.76%-27K | -2,450.00%-204K | -366.67%-8K | 0.98%207K | -14.05%-211K | -12.64%159K |
-Change in payables and accrued expense | 158.43%1.64M | 5,191.67%635K | 105.36%12K | -120.05%-224K | 793.60%1.12M | -50.40%125K | -44.37%252K | -27.97%551K | -18.00%-177K | 213.51%464K |
-Change in other current assets | -2,201.52%-2.77M | 230.69%132K | -163.92%-101K | 120.63%158K | -3,046.15%-766K | -95.25%26K | 190.96%547K | -110.90%-23K | -37.30%232K | 138.10%216K |
Cash from discontinued operating activities | ||||||||||
Operating cash flow | -38.72%6.93M | 35.23%11.31M | 9.88%8.37M | -5.46%7.61M | 24.24%8.05M | 17.15%6.48M | 13.94%5.53M | -1.15%2.24M | -3.83%1.06M | 140.87%1.94M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 50.77%-67.8M | -80.20%-137.72M | -38.14%-76.43M | -7,033.21%-55.33M | 102.69%798K | -1,792.75%-29.64M | 109.58%1.75M | 242.95%4.41M | -212.09%-2.74M | 95.08%-372K |
Net investment purchase and sale | 207.05%8.02M | 117.74%2.61M | 62.53%-14.72M | -9,542.07%-39.28M | -85.92%416K | -81.53%2.96M | -25.90%16M | -18.14%6.57M | -40.93%3.32M | 134.76%3.84M |
Net proceeds payment for loan | 47.00%-74.95M | -130.03%-141.41M | ---61.47M | ---- | 102.63%856K | -129.65%-32.55M | 64.14%-14.17M | 80.70%-2.14M | 3.50%-6.2M | 55.20%-4.04M |
Net PPE purchase and sale | 45.45%-228K | -75.63%-418K | 60.40%-238K | -26.79%-601K | -444.83%-474K | 72.73%-87K | 25.47%-319K | -129.63%-62K | 22.89%-64K | 7.57%-171K |
Net other investing changes | -170.46%-637K | --904K | ---- | ---15.45M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 50.77%-67.8M | -80.20%-137.72M | -38.14%-76.43M | -7,033.21%-55.33M | 102.69%798K | -1,792.75%-29.64M | 109.58%1.75M | 242.95%4.41M | -212.09%-2.74M | 95.08%-372K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -29.05%67.95M | 151.96%95.77M | -58.44%38.01M | 751.51%91.45M | -62.02%10.74M | 257.11%28.28M | -194.62%-18M | -186.81%-7.57M | 116.09%551K | -144.46%-4.75M |
Increase decrease in deposit | 33.52%87.29M | 17.02%65.38M | -27.46%55.87M | 282.73%77.02M | 34.30%20.12M | 232.98%14.98M | -152.89%-11.27M | -71.25%2.07M | -1,669.15%-7.11M | -106.61%-751K |
Net issuance payments of debt | -147.55%-17.53M | 390.97%36.87M | -168.02%-12.67M | 456.37%18.63M | -135.41%-5.23M | 440.40%14.76M | -218.90%-4.34M | -798.20%-8.54M | 350.45%7.85M | -4,418.52%-3.66M |
Net commonstock issuance | --0 | -56.29%-4.94M | -47.83%-3.16M | -5.73%-2.14M | -1,011.54%-2.02M | 87.23%-182K | ---1.43M | ---- | ---- | ---- |
Cash dividends paid | 1.37%-2.02M | -1.44%-2.05M | 0.93%-2.02M | -6.59%-2.04M | -51.58%-1.91M | -27.35%-1.26M | -0.20%-991K | 0.00%-247K | 0.00%-248K | -0.40%-248K |
Proceeds from stock option exercised by employees | -52.05%152K | 244.57%317K | --92K | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Net other financing activities | -70.26%58K | 307.45%195K | -452.94%-94K | 92.24%-17K | -776.00%-219K | -213.64%-25K | -66.67%22K | 6.48%575K | -82.78%62K | 74.43%-90K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -29.05%67.95M | 151.96%95.77M | -58.44%38.01M | 751.51%91.45M | -62.02%10.74M | 257.11%28.28M | -194.62%-18M | -186.81%-7.57M | 116.09%551K | -144.46%-4.75M |
Net cash flow | ||||||||||
Beginning cash position | -68.95%13.8M | -40.35%44.44M | 142.23%74.49M | 175.53%30.75M | 84.75%11.16M | -63.95%6.04M | 50.20%16.76M | -21.46%6.96M | -32.94%8.09M | 38.57%11.27M |
Current changes in cash | 123.12%7.09M | -1.95%-30.64M | -168.71%-30.05M | 123.26%43.74M | 282.64%19.59M | 147.78%5.12M | -291.34%-10.72M | -111.67%-921K | 64.72%-1.13M | -180.95%-3.18M |
End cash position | 51.34%20.88M | -68.95%13.8M | -40.35%44.44M | 142.23%74.49M | 175.53%30.75M | 84.75%11.16M | -63.95%6.04M | -63.95%6.04M | -21.46%6.96M | -32.94%8.09M |
Free cash flow | -38.46%6.7M | 34.05%10.89M | 15.90%8.13M | -7.48%7.01M | 18.51%7.58M | 22.67%6.4M | 17.73%5.21M | -2.73%2.17M | -2.36%991K | 185.16%1.77M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion with Explanatory Notes | Unaudited | Unqualified Opinion | -- | -- | Unqualified Opinion | Unqualified Opinion | -- | -- | -- |
No Data