Elixinol Wellness Limited (EXL.AX)
AUD 0.04
(-7.5%)
AUD 0.04
(-7.5%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | -2.75 Million | -8.15 Million | -14.07 Million | -22.62 Million | -51.06 Million | -5.25 Million |
| Net Income | -7.5 Million | -10.57 Million | -17.02 Million | -104.5 Million | -80.36 Million | -860 Thousand |
| Depreciation & Amortization | 597 Thousand | 721 Thousand | 1.49 Million | 3.21 Million | 2.79 Million | 824 Thousand |
| Deferred income taxes | -525 Thousand | -2.14 Million | -6.05 Million | 4.3 Million | -7.67 Million | -1.1 Million |
| Stock-based compensation | 675 Thousand | 241 Thousand | 194 Thousand | -293 Thousand | 130.01 Thousand | 831 Thousand |
| Change in working capital | 1.96 Million | 180 Thousand | -2.55 Million | -1.15 Million | -28.69 Million | -4.27 Million |
| Other non-cash items | 2.03 Million | 3.42 Million | 9.87 Million | 75.81 Million | 62.74 Million | -671 Thousand |
| Investing Cash Flow | -1.04 Million | -869 Thousand | 172 Thousand | 2.55 Million | -17.93 Million | -8.46 Million |
| Investments in PPE | -17 Thousand | -12 Thousand | -292 Thousand | -328 Thousand | -11.14 Million | -4.48 Million |
| Acquisitions | 224 Thousand | 291 Thousand | 464 Thousand | 2.88 Million | 371 Thousand | 4000.00 |
| Investment purchases | - | - | - | - | -7.15 Million | -3.96 Million |
| Sales/Maturities of investments | - | - | - | - | 7.98 Million | -4000.00 |
| Other Investing Activities | -1.25 Million | -1.14 Million | 332 Thousand | 2.84 Million | -7.98 Million | -9000.00 |
| Financing Cash Flow | 1.61 Million | -757 Thousand | -1.15 Million | 27.54 Million | 46.44 Million | 37.77 Million |
| Debt repayment | -300 Thousand | -757 Thousand | -1.04 Million | -1.41 Million | -729 Thousand | -38 Thousand |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | -199 Thousand | - | -110 Thousand | -2.51 Million | -2.82 Million | -2.18 Million |
| Common Stock Issuance | 2.05 Million | - | -110 Thousand | 28.95 Million | 47.17 Million | 40 Million |
| Other Financing Activities | -738 Thousand | -757 Thousand | 1.37 Million | 27.54 Million | 46.44 Million | 37.81 Million |
| Accounts receivables | 1.36 Million | 144 Thousand | -2.01 Million | 709 Thousand | 1.53 Million | -2.15 Million |
| Accounts payables | -493 Thousand | -831 Thousand | -619 Thousand | -435 Thousand | -1.54 Million | 5.28 Million |
| Inventory | 470 Thousand | 227 Thousand | -244 Thousand | -2.15 Million | -25.35 Million | -4.5 Million |
| Other working capital | 624 Thousand | 640 Thousand | 324.99 Thousand | 726 Thousand | -3.32 Million | -2.9 Million |
| Cash at beginning of period | 2.86 Million | 12.64 Million | 27.74 Million | 20.24 Million | 42.92 Million | 18.83 Million |
| Cash at end of period | 708 Thousand | 2.86 Million | 12.64 Million | 27.74 Million | 20.24 Million | 42.92 Million |
| Capital Expenditure | -17 Thousand | -12 Thousand | -292 Thousand | -328 Thousand | -11.14 Million | -4.48 Million |
| Effect of forex changes on cash | 33 Thousand | -7000.00 | -38 Thousand | -108 Thousand | 5000.00 | 544 Thousand |
| Net cash flow / Change in cash | -2.15 Million | -9.78 Million | -15.09 Million | 7.49 Million | -22.67 Million | 24.08 Million |
| Free Cash Flow | -2.77 Million | -8.16 Million | -14.36 Million | -22.94 Million | -62.21 Million | -9.74 Million |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -2.75 Million | -7.5 Million | -4.11 Million | -3.39 Million | -10.57 Million | -3.44 Million |
| Depreciation & Amortization | 537 Thousand | 597 Thousand | 333 Thousand | 264 Thousand | 721 Thousand | 279 Thousand |
| Deferred income taxes | - | -525 Thousand | -2.86 Million | - | -2.14 Million | -1.04 Million |
| Stock-based compensation | 239 Thousand | 675 Thousand | 309 Thousand | 366 Thousand | 241 Thousand | 113 Thousand |
| Change in working capital | - | 1.96 Million | 1.88 Million | - | 180 Thousand | 601 Thousand |
| Other non-cash items | -165 Thousand | 2.03 Million | 2.29 Million | 3.04 Million | 3.42 Million | 904 Thousand |
| Investing Cash Flow | 420 Thousand | -1.04 Million | -91 Thousand | -953 Thousand | -869 Thousand | -919 Thousand |
| Investments in PPE | -45 Thousand | -17 Thousand | -16 Thousand | -1000.00 | -12 Thousand | -10 Thousand |
| Acquisitions | -1.8 Million | 224 Thousand | 224 Thousand | - | 291 Thousand | 239 Thousand |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | 2.26 Million | - | - | - | - | - |
| Other Investing Activities | 2.26 Million | -1.25 Million | -299 Thousand | -952 Thousand | -1.14 Million | -1.14 Million |
| Financing Cash Flow | 2.59 Million | 1.61 Million | -95 Thousand | 1.7 Million | -757 Thousand | -367 Thousand |
| Debt repayment | -172 Thousand | -300 Thousand | - | -343 Thousand | -757 Thousand | - |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | -199 Thousand | - | - | - | - |
| Common Stock Issuance | 2.76 Million | 2.05 Million | - | 2.05 Million | - | - |
| Other Financing Activities | 2.76 Million | -738 Thousand | -95 Thousand | 2.05 Million | -757 Thousand | -367 Thousand |
| Accounts receivables | - | 1.36 Million | 1.32 Million | - | 144 Thousand | 144 Thousand |
| Accounts payables | - | -493 Thousand | - | - | -831 Thousand | - |
| Inventory | - | 470 Thousand | 470 Thousand | - | 227 Thousand | 227 Thousand |
| Other working capital | - | 624 Thousand | 94 Thousand | - | 640 Thousand | 230 Thousand |
| Cash at beginning of period | 708 Thousand | 2.86 Million | 3.04 Million | 2.86 Million | 12.64 Million | 6.93 Million |
| Cash at end of period | 1.57 Million | 708 Thousand | 708 Thousand | 3.04 Million | 2.86 Million | 2.86 Million |
| Capital Expenditure | -45 Thousand | -17 Thousand | -16 Thousand | -1000.00 | -12 Thousand | -10 Thousand |
| Effect of forex changes on cash | -3000.00 | 33 Thousand | -5000.00 | 38 Thousand | -7000.00 | 33 Thousand |
| Net cash flow / Change in cash | 869 Thousand | -2.15 Million | -2.33 Million | 179 Thousand | -9.78 Million | -4.06 Million |
| Free Cash Flow | -2.19 Million | -2.77 Million | -2.16 Million | -615 Thousand | -8.16 Million | -2.82 Million |
TRAN
SKUE
KAFR
6841
DNA
I9V