USD 0.06
(139.04%)
Breakdown | 2023 | 2022 | 2021 |
---|---|---|---|
Operating Cash Flow | -3.84 Million | -1.18 Million | 3.07 |
Net Income | 2.82 Million | 886.91 Thousand | -3074.00 |
Depreciation & Amortization | - | - | - |
Deferred income taxes | - | - | - |
Stock-based compensation | - | 362.5 Thousand | - |
Change in working capital | -911.92 Thousand | 1.68 Million | 3074.00 |
Other non-cash items | -5.75 Million | -4.12 Million | 3.07 |
Investing Cash Flow | 278.44 Million | -305.66 Million | - |
Investments in PPE | -3.00 | - | - |
Acquisitions | - | - | - |
Investment purchases | -160 Thousand | -306 Million | - |
Sales/Maturities of investments | 276.47 Million | - | - |
Other Investing Activities | 2.13 Million | 331.51 Thousand | - |
Financing Cash Flow | -274.72 Million | 307.24 Million | -200.55 Thousand |
Debt repayment | -160 Thousand | -149.53 Thousand | -100.27 Thousand |
Dividends payments | - | - | - |
Common Stock Repurchased | -276.47 Million | - | - |
Common Stock Issuance | -70 Thousand | 294.24 Million | - |
Other Financing Activities | 1.65 Million | 13.15 Million | 100.27 Thousand |
Accounts receivables | - | - | - |
Accounts payables | - | - | - |
Inventory | - | - | - |
Other working capital | -911.92 Thousand | 1.68 Million | 3074.00 |
Cash at beginning of period | 392.44 Thousand | - | 200.55 Thousand |
Cash at end of period | 264.53 Thousand | 392.44 Thousand | 3.07 |
Capital Expenditure | -3.00 | - | - |
Effect of forex changes on cash | - | - | - |
Net cash flow / Change in cash | -127.9 Thousand | 392.44 Thousand | -200.55 Thousand |
Free Cash Flow | -3.84 Million | -1.18 Million | 3.07 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -338.85 Thousand | -1.04 Million | 2.82 Million | -7242.00 | -44.63 Thousand | 802.8 Thousand |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 155.92 Thousand | 880.43 Thousand | -911.92 Thousand | -1.85 Million | -766.62 Thousand | 593.96 Thousand |
Other non-cash items | -80.95 Thousand | -95.63 Thousand | -5.75 Million | -475.32 Thousand | -468.3 Thousand | -1.52 Million |
Investing Cash Flow | -30 Thousand | 29.68 Million | 278.44 Million | -160 Thousand | - | 278.6 Million |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | -160 Thousand | -160 Thousand | - | - |
Sales/Maturities of investments | - | - | 276.47 Million | -2.13 Million | - | 278.6 Million |
Other Investing Activities | -30 Thousand | 29.68 Million | 2.13 Million | 2.13 Million | - | 278.6 Thousand |
Financing Cash Flow | 520.05 Thousand | -29.67 Million | -274.72 Million | 1.81 Million | - | -276.54 Million |
Debt repayment | - | - | -160 Thousand | -160 Thousand | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | -29.72 Million | -276.47 Million | 276.47 Million | - | -276.47 Million |
Common Stock Issuance | - | - | -70 Thousand | 70 Thousand | - | -70 Thousand |
Other Financing Activities | 520.05 Thousand | 50 Thousand | 1.65 Million | 1.65 Million | - | -70.00 |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 129.75 | 876.30 | -911.92 Thousand | -1.85 Million | -766.62 Thousand | 593.96 Thousand |
Cash at beginning of period | 10.61 Thousand | 264.53 Thousand | 392.44 Thousand | 948.15 Thousand | 2.22 Million | 295.22 Thousand |
Cash at end of period | 236.77 Thousand | 10.61 Thousand | 264.53 Thousand | 264.53 Thousand | 948.15 Thousand | 2.22 Million |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | 1.2 Million | - | -1.2 Million |
Net cash flow / Change in cash | 226.16 Thousand | -253.92 Thousand | -127.9 Thousand | -683.61 Thousand | -1.27 Million | 1.93 Million |
Free Cash Flow | -263.88 Thousand | -263.92 Thousand | -3.84 Million | -2.33 Million | -1.27 Million | -129.78 Thousand |
MANOMAY
4344
GPDNF
LTGJ
9658
600527