USD 15.3
(-1.29%)
Breakdown | 2023 | 2022 | 2021 |
---|---|---|---|
Operating Cash Flow | 4.29 Million | 1.56 Million | -531.82 Thousand |
Net Income | -6.83 Million | -2.66 Million | -981.03 Thousand |
Depreciation & Amortization | 770.2 Thousand | 137.58 Thousand | 44.17 Thousand |
Deferred income taxes | - | - | - |
Stock-based compensation | - | - | - |
Change in working capital | 10.34 Million | 3.62 Million | 51.9 Thousand |
Other non-cash items | 16.92 Thousand | 464 Thousand | 353.12 Thousand |
Investing Cash Flow | -10.04 Million | 378.72 Thousand | -901.23 Thousand |
Investments in PPE | -48.43 Thousand | -25.45 Thousand | -92.06 Thousand |
Acquisitions | -10 Million | - | - |
Investment purchases | - | - | - |
Sales/Maturities of investments | - | - | - |
Other Investing Activities | - | 404.18 Thousand | -809.17 Thousand |
Financing Cash Flow | 6.87 Million | -576.61 Thousand | 2.72 Million |
Debt repayment | -788.81 Thousand | -576.61 Thousand | -73.25 Thousand |
Dividends payments | - | - | - |
Common Stock Repurchased | - | - | - |
Common Stock Issuance | 10 Million | - | - |
Other Financing Activities | -2.33 Million | -38 Thousand | 2.79 Million |
Accounts receivables | -210.32 Thousand | 69.13 Thousand | -76.92 Thousand |
Accounts payables | - | - | - |
Inventory | - | - | - |
Other working capital | 10.55 Million | 3.55 Million | 128.83 Thousand |
Cash at beginning of period | 2.5 Million | 1.43 Million | 147.41 Thousand |
Cash at end of period | 3.62 Million | 2.8 Million | 1.43 Million |
Capital Expenditure | -48.43 Thousand | -25.45 Thousand | -92.06 Thousand |
Effect of forex changes on cash | - | - | - |
Net cash flow / Change in cash | 1.12 Million | 1.36 Million | 1.29 Million |
Free Cash Flow | 4.24 Million | 1.53 Million | -623.89 Thousand |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2021 FY |
---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - |
Net Income | -6.83 Million | -586.05 Thousand | -306.2 Thousand | -2.66 Million | -981.03 Thousand |
Depreciation & Amortization | 770.2 Thousand | 89.45 Thousand | 8889.57 | 137.58 Thousand | 44.17 Thousand |
Deferred income taxes | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - |
Change in working capital | 10.34 Million | 897.92 Thousand | 407.11 Thousand | 3.62 Million | 51.9 Thousand |
Other non-cash items | 16.92 Thousand | 192.32 Thousand | 37.63 Thousand | 464 Thousand | 353.12 Thousand |
Investing Cash Flow | -10.04 Million | -5940.00 | -1.27 Million | 378.72 Thousand | -901.23 Thousand |
Investments in PPE | -48.43 Thousand | -6184.20 | - | -25.45 Thousand | -92.06 Thousand |
Acquisitions | -10 Million | 244.20 | -1.27 Million | - | - |
Investment purchases | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - |
Other Investing Activities | - | - | - | 404.18 Thousand | -809.17 Thousand |
Financing Cash Flow | 6.87 Million | -1.38 Million | 2.26 Million | -576.61 Thousand | 2.72 Million |
Debt repayment | -788.81 Thousand | -165.12 Thousand | -158.92 Thousand | -576.61 Thousand | -73.25 Thousand |
Dividends payments | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - |
Common Stock Issuance | 10 Million | -244.20 | 1.27 Million | - | - |
Other Financing Activities | -2.33 Million | -1.22 Million | 1.14 Million | -38 Thousand | 2.79 Million |
Accounts receivables | -210.32 Thousand | -11.18 Thousand | -19.85 Thousand | 69.13 Thousand | -76.92 Thousand |
Accounts payables | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other working capital | 10.55 Million | 879.33 Thousand | 426.97 Thousand | 3.55 Million | 128.83 Thousand |
Cash at beginning of period | 2.5 Million | 1.45 Million | - | 1.43 Million | 147.41 Thousand |
Cash at end of period | 3.62 Million | 463.4 Thousand | 1.09 Million | 2.8 Million | 1.43 Million |
Capital Expenditure | -48.43 Thousand | -6184.20 | - | -25.45 Thousand | -92.06 Thousand |
Effect of forex changes on cash | - | - | - | - | - |
Net cash flow / Change in cash | 1.12 Million | -990.95 Thousand | 1.09 Million | 1.36 Million | 1.29 Million |
Free Cash Flow | 4.24 Million | 397.36 Thousand | 109.79 Thousand | 1.53 Million | -623.89 Thousand |
600748
2490
300080
SEQL3
1442
JDLGF