Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-9.843M |
-13.434M |
-13.481M |
-13.412M |
-14.149M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-8.656M |
-11.986M |
-11.773M |
-11.148M |
-12.741M |
Selling
General
Administrative
|
0.133M |
0.109M |
0.133M |
9.223M |
7.662M |
Gross
Profit
|
-7.912M |
-10.108M |
-11.663M |
-15.996M |
-17.061M |
Reconciled
Depreciation
|
1.522M |
0.743M |
1.189M |
3.439M |
3.444M |
Ebit
|
-12.112M |
-13.848M |
-16.091M |
-16.129M |
-17.395M |
Ebitda
|
-10.761M |
-13.387M |
-14.975M |
-12.849M |
-13.781M |
Depreciation
And
Amortization
|
1.351M |
0.461M |
1.116M |
3.279M |
3.614M |
Operating
Income
|
-12.112M |
-13.848M |
-16.091M |
-16.129M |
-17.395M |
Other
Operating
Expenses
|
15.361M |
14.545M |
16.192M |
16.192M |
17.513M |
Interest
Expense
|
0.123M |
0.174M |
0.159M |
0.238M |
0.229M |
Tax
Provision
|
-1.187M |
-1.447M |
-1.708M |
-2.264M |
-1.407M |
Interest
Income
|
0M |
0.122M |
0.131M |
0.062M |
0.004M |
Net
Interest
Income
|
0.047M |
-0.142M |
-0.131M |
-0.179M |
-0.281M |
Income
Tax
Expense
|
-1.187M |
-1.447M |
-1.708M |
-2.264M |
-1.407M |
Total
Revenue
|
3.249M |
0.698M |
0.101M |
0.064M |
0.117M |
Total
Operating
Expenses
|
4.201M |
3.739M |
4.428M |
0.133M |
0.335M |
Cost
Of
Revenue
|
11.161M |
10.806M |
11.764M |
16.06M |
17.178M |
Total
Other
Income
Expense
Net
|
2.269M |
0.414M |
2.61M |
2.716M |
3.247M |
Net
Income
From
Continuing
Ops
|
-8.656M |
-11.986M |
-11.773M |
-11.148M |
-12.741M |
Net
Income
Applicable
To
Common
Shares
|
- |
-11.986M |
-11.773M |
-11.148M |
-12.741M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
18.254M |
21.577M |
31.785M |
25.798M |
27.948M |
Intangible
Assets
|
0.089M |
0.539M |
0.8M |
0.98M |
1.226M |
Other
Current
Assets
|
0.378M |
0.3M |
0.261M |
0.283M |
0.342M |
Total
Liab
|
7.847M |
13.929M |
13.122M |
21.666M |
18.24M |
Total
Stockholder
Equity
|
10.407M |
7.649M |
18.663M |
4.089M |
9.495M |
Other
Current
Liab
|
0.569M |
1.185M |
-0.203M |
1.363M |
1.09M |
Common
Stock
|
0.906M |
0.749M |
0.743M |
0.507M |
0.436M |
Capital
Stock
|
0.906M |
0.749M |
0.743M |
0.507M |
0.436M |
Retained
Earnings
|
-11.425M |
-14.694M |
-16.47M |
-92.44M |
-81.292M |
Good
Will
|
0.239M |
0.477M |
0.716M |
0.954M |
1.193M |
Other
Assets
|
- |
1.546M |
1.544M |
1.211M |
0M |
Cash
|
11.673M |
8.768M |
20.931M |
14.491M |
16.553M |
Cash
And
Equivalents
|
- |
0.173M |
0.147M |
0.36M |
0.32M |
Total
Current
Liabilities
|
4.482M |
8.833M |
5.709M |
10.799M |
3.73M |
Current
Deferred
Revenue
|
0M |
0.678M |
0.171M |
-6.738M |
- |
Net
Debt
|
-7.074M |
-2.598M |
-13.89M |
-6.423M |
-12.011M |
Short
Term
Debt
|
1.502M |
1.39M |
2.22M |
6.738M |
0.32M |
Short
Long
Term
Debt
|
1.51M |
1.399M |
7.353M |
7.917M |
- |
Short
Long
Term
Debt
Total
|
4.599M |
6.17M |
7.041M |
8.068M |
4.542M |
Other
Stockholder
Equity
|
10.538M |
16.029M |
29.289M |
96.022M |
90.138M |
Property
Plant
Equipment
|
- |
4.012M |
2.534M |
1.694M |
4.529M |
Total
Current
Assets
|
15.038M |
15.48M |
26.907M |
21.913M |
21.128M |
Long
Term
Investments
|
- |
- |
- |
- |
1.065M |
Short
Term
Investments
|
0.171M |
0.173M |
0.147M |
0.36M |
0.32M |
Net
Receivables
|
2.247M |
3.647M |
3.524M |
4.812M |
3.28M |
Long
Term
Debt
|
3.311M |
4.985M |
5.133M |
8.068M |
4.542M |
Inventory
|
0.569M |
2.592M |
2.043M |
1.967M |
0.632M |
Accounts
Payable
|
2.411M |
5.58M |
3.52M |
2.698M |
2.64M |
Accumulated
Other
Comprehensive
Income
|
10.388M |
5.564M |
5.102M |
-76.148M |
0.212M |
Non
Currrent
Assets
Other
|
0.341M |
-4.551M |
-3.334M |
-2.674M |
-5.755M |
Non
Current
Assets
Total
|
3.217M |
6.097M |
4.879M |
3.885M |
6.82M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
4.9M |
5.133M |
5.588M |
0.947M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
0.887M |
-1.934M |
0.352M |
-0.608M |
-0.241M |
Total
Cashflows
From
Investing
Activities
|
- |
-1.934M |
-2.491M |
-0.608M |
-0.241M |
Total
Cash
From
Financing
Activities
|
9.914M |
-0.134M |
21.137M |
9.481M |
17.179M |
Net
Income
|
-8.656M |
-11.986M |
-11.773M |
-11.148M |
-12.741M |
Change
In
Cash
|
2.905M |
-12.164M |
6.441M |
-2.062M |
6.209M |
Begin
Period
Cash
Flow
|
8.768M |
20.931M |
14.491M |
16.553M |
10.343M |
End
Period
Cash
Flow
|
11.673M |
8.768M |
20.931M |
14.491M |
16.553M |
Total
Cash
From
Operating
Activities
|
-7.896M |
-10.149M |
-11.876M |
-10.682M |
-10.27M |
Depreciation
|
1.351M |
0.461M |
1.116M |
3.279M |
3.614M |
Other
Cashflows
From
Investing
Activities
|
- |
0.018M |
0.355M |
- |
- |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
-0.549M |
-0.549M |
-0.549M |
-0.549M |
Sale
Purchase
Of
Stock
|
- |
0.413M |
21.464M |
5.861M |
16.931M |
Other
Cashflows
From
Financing
Activities
|
4.99M |
0.432M |
21.137M |
7.477M |
1.964M |
Capital
Expenditures
|
0.329M |
1.952M |
2.846M |
0.462M |
0.237M |
Change
In
Working
Capital
|
-1.104M |
1.088M |
-1.328M |
-2.998M |
-0.973M |
Other
Non
Cash
Items
|
3.216M |
0.288M |
0.109M |
0.184M |
-0.17M |
Free
Cash
Flow
|
-8.225M |
-12.101M |
-14.722M |
-11.145M |
-10.506M |