(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 | -69.97%-32.56M | 67.23%-19.16M | -12.92%-58.46M | -248.23%-51.77M | 207.36%34.93M | 32.32%-32.53M | -30.43%-48.06M | -118.28%-36.85M | 1,211.66%201.59M | -65.35%-18.13M |
Net income from continuing operations | 86.97%-7.57M | -10.02%-58.1M | 17.47%-52.81M | -208.22%-63.98M | -780.85%-20.76M | 106.30%3.05M | -482.79%-48.39M | 288.49%12.64M | 65.87%-6.71M | -579.36%-19.65M |
Operating gains losses | 156.31%308K | 48.69%-547K | -309.02%-1.07M | 157.63%510K | 61.67%-885K | -161.38%-2.31M | 295.53%3.76M | -228.33%-1.92M | -131.62%-586K | -187.50%-253K |
Depreciation and amortization | -88.79%5.09M | 887.92%45.41M | -91.91%4.6M | 243.62%56.8M | 123.33%16.53M | 68.47%7.4M | 34.63%4.39M | 22.90%3.26M | 13.27%2.66M | 166.36%2.34M |
Other non cash items | -95.49%6K | 114.35%133K | -301.52%-927K | -10.85%460K | 102.35%516K | 116.67%255K | -299.48%-1.53M | -897.92%-383K | -74.87%48K | 32.64%191K |
Change In working capital | -156.67%-32.09M | -26.48%-12.5M | 79.91%-9.89M | -222.26%-49.21M | 185.46%40.25M | -177.36%-47.1M | 66.57%-16.98M | -124.75%-50.79M | 15,882.00%205.17M | 86.19%-1.3M |
-Change in receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -163.38%-16.17M | ---6.14M | ---- |
-Change in payables and accrued expense | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.87M | ---- |
-Change in other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.89M | ---- | ---- |
-Change in other working capital | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -120.39%-42.5M | --208.44M | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -69.97%-32.56M | 67.23%-19.16M | -12.92%-58.46M | -248.23%-51.77M | 207.36%34.92M | 32.32%-32.53M | -30.42%-48.06M | -118.28%-36.85M | 1,211.66%201.59M | -65.35%-18.13M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 999.09%20.63M | 304.69%1.88M | 93.14%-917K | 78.48%-13.37M | -355.85%-62.12M | 180.23%24.28M | -150.01%-30.26M | 152.18%60.51M | -2,931.95%-115.97M | -299.69%-3.83M |
Capital expenditure reported | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---2.34M |
Net PPE purchase and sale | 62.43%-201K | 41.97%-535K | -2.67%-922K | 29.35%-898K | -45.59%-1.27M | 70.04%-873K | -115.85%-2.91M | -25.93%-1.35M | ---1.07M | ---- |
Net intangibles purchase and sale | -240.72%-2M | -46.38%-587K | 96.13%-401K | 83.82%-10.38M | -11,434.17%-64.13M | 81.84%-556K | 61.93%-3.06M | ---8.04M | --0 | ---- |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 50.00%-60K |
Net investment purchase and sale | 658.93%22.77M | --3M | --0 | -250.00%-3M | -91.74%2M | 194.12%24.22M | -136.81%-25.73M | 160.84%69.9M | -7,980.17%-114.9M | -173.46%-1.42M |
Net other investing changes | 6,500.00%64K | -102.56%-1K | 166.10%39K | -490.00%-59K | -121.74%-10K | -94.28%46K | --804K | ---- | ---- | -98.26%2K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 999.15%20.63M | 304.69%1.88M | 93.14%-917K | 78.48%-13.37M | -355.86%-62.12M | 182.41%24.28M | -148.69%-29.46M | 152.18%60.51M | -2,933.53%-115.97M | -299.06%-3.82M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -7.55%-1.97M | -106.82%-1.83M | 2,376.57%26.82M | -101.51%-1.18M | 27.02%77.76M | 6,591.04%61.22M | 251.99%915K | -119.86%-602K | -93.68%3.03M | 143.68%47.95M |
Net issuance payments of debt | -16.54%-2.36M | -107.61%-2.03M | 3,109.15%26.63M | -107.43%-885K | 987.42%11.92M | -350.09%-1.34M | 178.39%537K | -51.55%-685K | 26.26%-452K | -295.22%-613K |
Net common stock issuance | ---- | ---- | ---- | ---- | 5.51%66.01M | --62.56M | ---- | -88.80%14K | -99.74%125K | 150.01%47.72M |
Cash dividends paid | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Proceeds from stock option exercised by employees | 99.49%395K | -60.32%198K | 939.58%499K | 9.09%48K | -60.36%44K | -77.39%111K | 154.40%491K | -94.48%193K | 244.53%3.5M | 139.95%1.02M |
Net other financing activities | ---- | ---- | 0.00%1K | 0.00%1K | 200.00%1K | ---1K | ---- | ---- | 150.00%1K | -100.00%-2K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -7.55%-1.97M | -106.82%-1.83M | 2,378.59%26.82M | -101.51%-1.18M | 27.02%77.77M | 6,590.93%61.22M | 251.99%915K | -119.85%-602K | -93.68%3.03M | 143.69%47.95M |
Net cash flow | ||||||||||
Beginning cash position | -18.82%84.23M | -24.15%103.76M | -32.58%136.79M | 33.20%202.89M | 53.28%152.31M | -43.51%99.37M | 15.07%175.91M | 137.80%152.87M | 67.59%64.29M | 25.43%38.36M |
Current changes in cash | 27.27%-13.89M | 41.32%-19.1M | 50.91%-32.55M | -231.14%-66.31M | -4.54%50.57M | 169.15%52.97M | -432.21%-76.61M | -73.99%23.06M | 241.03%88.65M | 235.28%25.99M |
Effect of exchange rate changes | 164.02%274K | 11.39%-428K | -320.55%-483K | 4,280.00%219K | 119.23%5K | -139.39%-26K | 386.96%66K | 63.49%-23K | 7.35%-63K | -395.65%-68K |
End cash Position | -16.17%70.61M | -18.82%84.23M | -24.15%103.76M | -32.58%136.79M | 33.20%202.89M | 53.28%152.31M | -43.51%99.37M | 15.07%175.91M | 137.80%152.87M | 67.59%64.29M |
Free cash flow | -72.16%-34.91M | 66.08%-20.28M | 5.17%-59.79M | -106.87%-63.05M | 10.25%-30.48M | 37.21%-33.96M | -16.96%-54.09M | -123.06%-46.24M | 1,079.23%200.52M | -79.62%-20.48M |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | Unqualified Opinion | Unqualified Opinion | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- |
No Data
No Data