USD 0.53
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 602.11 Thousand | -22.95 Million | -45.67 Million | -15.57 Million | -29.06 Million | -11 Million |
Net Income | -3.77 Million | -19.55 Million | -30.97 Million | -44.06 Million | -65.37 Million | -24.87 Million |
Depreciation & Amortization | 623.28 Thousand | 661.89 Thousand | 1.72 Million | 6.48 Million | 6.92 Million | 3.82 Million |
Deferred income taxes | -271 Thousand | -918 Thousand | -585 Thousand | -1.64 Million | - | - |
Stock-based compensation | 4.3 Million | 6.57 Million | 17.35 Million | -4.32 Million | - | - |
Change in working capital | 4.93 Million | -6.32 Million | -10.69 Million | 23 Million | 3.17 Million | -10.37 Million |
Other non-cash items | -4.37 Million | 7 Million | 106.52 Thousand | -3.41 Million | 32.1 Million | 65.12 Million |
Investing Cash Flow | 80.16 Thousand | -5.92 Million | 5.66 Million | -13.22 Million | -7.36 Million | -48.87 Million |
Investments in PPE | -290.33 Thousand | -268.2 Thousand | -487.18 Thousand | -598.5 Thousand | -2.36 Million | -6.32 Million |
Acquisitions | 1.9 Million | 781.88 Thousand | 20.15 Thousand | -796.55 Thousand | -3.55 Million | -16.55 Million |
Investment purchases | -1.41 Million | -11.21 Million | -28.57 Million | -18.86 Million | -62.16 Million | -39.09 Million |
Sales/Maturities of investments | 231.05 Thousand | 4.76 Million | 34.7 Million | 7.04 Million | 60.72 Million | 13.09 Million |
Other Investing Activities | -356.24 Thousand | -45.48 Million | -4.68 Million | -89.37 Million | - | - |
Financing Cash Flow | -2.43 Million | 9.36 Million | 3.62 Million | 14.28 Million | -28.16 Million | 9.12 Million |
Debt repayment | -2.43 Million | -10.63 Million | -3.62 Million | -14.26 Million | -10.13 Million | -19.64 Million |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | -19.48 Million | -10.59 Million |
Common Stock Issuance | 4657.71 | 21.23 Thousand | 620.22 | 17.38 Thousand | 1.44 Million | 76.77 Thousand |
Other Financing Activities | 33 Thousand | -1.29 Million | - | - | -3.43 Million | - |
Accounts receivables | 3.05 Million | -2.49 Million | -5.42 Million | 15.28 Million | 9.58 Million | -39.5 Million |
Accounts payables | 1.38 Million | -934.55 Thousand | 3.03 Million | 96.2 Thousand | -1.61 Million | 2.44 Million |
Inventory | - | - | - | - | - | - |
Other working capital | 496.11 Thousand | -2.89 Million | -8.3 Million | 7.62 Million | -4.79 Million | 26.67 Million |
Cash at beginning of period | 49.84 Million | 69.81 Million | 107.27 Million | 107.83 Million | 184.97 Million | 237.07 Million |
Cash at end of period | 87.83 Million | 49.84 Million | 69.81 Million | 107.27 Million | 107.83 Million | 184.97 Million |
Capital Expenditure | -290.33 Thousand | -268.2 Thousand | -487.18 Thousand | -598.5 Thousand | -2.36 Million | -6.32 Million |
Effect of forex changes on cash | 4.05 Million | 33.26 Million | -10.58 Million | -34.03 Million | - | - |
Net cash flow / Change in cash | 37.98 Million | -19.96 Million | -37.45 Million | -568.1 Thousand | -77.13 Million | -52.09 Million |
Free Cash Flow | 311.78 Thousand | -23.22 Million | -46.16 Million | -16.17 Million | -31.43 Million | -17.32 Million |
Breakdown | 2023 FY | 2022 FY | 2021 FY | 2020 FY | 2019 FY | 2018 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -3.77 Million | -19.55 Million | -30.97 Million | -44.06 Million | -65.37 Million | -24.87 Million |
Depreciation & Amortization | 623.28 Thousand | 661.89 Thousand | 1.72 Million | 6.48 Million | 6.92 Million | 3.82 Million |
Deferred income taxes | -271 Thousand | -918 Thousand | -585 Thousand | -1.64 Million | - | - |
Stock-based compensation | 4.3 Million | 6.57 Million | 17.35 Million | -4.32 Million | - | - |
Change in working capital | 4.93 Million | -6.32 Million | -10.69 Million | 23 Million | 3.17 Million | -10.37 Million |
Other non-cash items | -4.37 Million | 7 Million | 106.52 Thousand | -3.41 Million | 32.1 Million | 65.12 Million |
Investing Cash Flow | 80.16 Thousand | -5.92 Million | 5.66 Million | -13.22 Million | -7.36 Million | -48.87 Million |
Investments in PPE | -290.33 Thousand | -268.2 Thousand | -487.18 Thousand | -598.5 Thousand | -2.36 Million | -6.32 Million |
Acquisitions | 1.9 Million | 781.88 Thousand | 20.15 Thousand | -796.55 Thousand | -3.55 Million | -16.55 Million |
Investment purchases | -1.41 Million | -11.21 Million | -28.57 Million | -18.86 Million | -62.16 Million | -39.09 Million |
Sales/Maturities of investments | 231.05 Thousand | 4.76 Million | 34.7 Million | 7.04 Million | 60.72 Million | 13.09 Million |
Other Investing Activities | -356.24 Thousand | -45.48 Million | -4.68 Million | -89.37 Million | - | - |
Financing Cash Flow | -2.43 Million | 9.36 Million | 3.62 Million | 14.28 Million | -28.16 Million | 9.12 Million |
Debt repayment | -2.43 Million | -10.63 Million | -3.62 Million | -14.26 Million | -10.13 Million | -19.64 Million |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | -19.48 Million | -10.59 Million |
Common Stock Issuance | 4657.71 | 21.23 Thousand | 620.22 | 17.38 Thousand | 1.44 Million | 76.77 Thousand |
Other Financing Activities | - | -1.29 Million | - | - | -3.43 Million | - |
Accounts receivables | 3.05 Million | -2.49 Million | -5.42 Million | 15.28 Million | 9.58 Million | -39.5 Million |
Accounts payables | 1.38 Million | -934.55 Thousand | 3.03 Million | 96.2 Thousand | -1.61 Million | 2.44 Million |
Inventory | - | - | - | - | - | - |
Other working capital | 496.11 Thousand | -2.89 Million | -8.3 Million | 7.62 Million | -4.79 Million | 26.67 Million |
Cash at beginning of period | 49.84 Million | 69.81 Million | 107.27 Million | 107.83 Million | 184.97 Million | 237.07 Million |
Cash at end of period | 87.83 Million | 49.84 Million | 69.81 Million | 107.27 Million | 107.83 Million | 184.97 Million |
Capital Expenditure | -290.33 Thousand | -268.2 Thousand | -487.18 Thousand | -598.5 Thousand | -2.36 Million | -6.32 Million |
Effect of forex changes on cash | 4.05 Million | 33.26 Million | -10.58 Million | -34.03 Million | - | - |
Net cash flow / Change in cash | 37.98 Million | -19.96 Million | -37.45 Million | -568.1 Thousand | -77.13 Million | -52.09 Million |
Free Cash Flow | 311.78 Thousand | -23.22 Million | -46.16 Million | -16.17 Million | -31.43 Million | -17.32 Million |
VSSPY
XYIGY
2429
6898
STER
FBCE