USD 2.59
(-12.79%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -123.88 Million | -183.94 Million | 201.85 Million | 6.47 Million | -280.05 Million | -12.74 Million |
Net Income | -415.04 Million | 70.39 Million | 308.43 Million | -32.95 Million | -1.03 Billion | 122.43 Million |
Depreciation & Amortization | 62.25 Million | 36.2 Million | 4.93 Million | 6.84 Million | 45.09 Million | 13.14 Million |
Deferred income taxes | -45.68 Million | - | - | - | - | - |
Stock-based compensation | 42.16 Million | 63.47 Million | 76.33 Million | 451.91 Thousand | 270.24 Million | 18.58 Million |
Change in working capital | 10.94 Million | -248.18 Million | -292.1 Million | -28.34 Million | -156.04 Million | 82.16 Million |
Other non-cash items | 175.79 Million | -105.83 Million | 104.25 Million | 60.47 Million | 595.16 Million | -249.07 Million |
Investing Cash Flow | 39.71 Million | -8.16 Million | 846.21 Thousand | -7.59 Million | -16.32 Million | 83.97 Million |
Investments in PPE | -3.31 Million | -17.87 Million | -5.63 Million | -333.34 Thousand | -8.38 Million | -24.91 Million |
Acquisitions | 2.29 Million | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | 40.64 Million | - | - | - | - | - |
Other Investing Activities | 43.03 Million | 9.71 Million | 6.47 Million | -7.26 Million | -7.94 Million | 108.88 Million |
Financing Cash Flow | 90.19 Million | -56.59 Million | 138.92 Million | -17.14 Million | 277.95 Million | 295.2 Million |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | -2.42 Million | -60.4 Million | -19.99 Million | -6.13 Million | - | - |
Common Stock Issuance | 67.85 Million | - | - | - | - | - |
Other Financing Activities | 92.62 Million | 3.81 Million | 158.92 Million | -11.01 Million | 277.95 Million | 295.2 Million |
Accounts receivables | -3.01 Million | 58.42 Thousand | 1.05 Million | -689.2 Thousand | 20.81 Million | -20.22 Million |
Accounts payables | -10.23 Million | - | - | - | - | - |
Inventory | -123.94 Million | -233.87 Million | -115.9 Million | -14.36 Million | -157.32 Million | -325.82 Million |
Other working capital | 137.9 Million | -14.37 Million | -177.25 Million | -13.29 Million | -19.53 Million | 428.22 Million |
Cash at beginning of period | 98.89 Million | 397.68 Million | 62.15 Million | 80.4 Million | 545.21 Million | 176.5 Million |
Cash at end of period | 96.36 Million | 102.29 Million | 427.55 Million | 60.63 Million | 524.84 Million | 545.21 Million |
Capital Expenditure | -3.31 Million | -17.87 Million | -5.63 Million | -333.34 Thousand | -8.38 Million | -24.91 Million |
Effect of forex changes on cash | -11.43 Million | -80.6 Million | 25.39 Million | -1.5 Million | -1.92 Million | 2.27 Million |
Net cash flow / Change in cash | -2.52 Million | -295.39 Million | 365.4 Million | -19.76 Million | -20.36 Million | 368.71 Million |
Free Cash Flow | -127.2 Million | -201.82 Million | 196.22 Million | 6.14 Million | -288.43 Million | -37.65 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -41.88 Million | -39.32 Million | -415.04 Million | -223.86 Million | -80.05 Million | -110.83 Million |
Depreciation & Amortization | - | - | 62.25 Million | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 6.52 Million | 7.89 Million | 42.16 Million | 21.31 Million | 9.73 Million | 11.08 Million |
Change in working capital | - | - | 10.94 Million | - | - | - |
Other non-cash items | 35.35 Million | 31.42 Million | 175.79 Million | 202.55 Million | 70.31 Million | 99.74 Million |
Investing Cash Flow | - | - | 39.71 Million | - | - | - |
Investments in PPE | - | - | -3.31 Million | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | 43.03 Million | - | - | - |
Financing Cash Flow | - | - | 90.19 Million | - | - | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | -2.42 Million | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | 92.62 Million | - | - | - |
Accounts receivables | - | - | -3.01 Million | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | -123.94 Million | - | - | - |
Other working capital | - | - | 137.9 Million | - | - | - |
Cash at beginning of period | - | - | 98.89 Million | - | - | - |
Cash at end of period | - | - | 96.36 Million | - | - | - |
Capital Expenditure | - | - | -3.31 Million | - | - | - |
Effect of forex changes on cash | - | - | -11.43 Million | - | - | - |
Net cash flow / Change in cash | - | - | -2.52 Million | - | - | - |
Free Cash Flow | - | - | -127.2 Million | - | - | - |
2548
0QQ0
NIMBSPROJ
STF
1393
REL