USD 0.0
(-50.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -14.98 Thousand | -12.57 Million | -2.48 Million | -47.31 Thousand | - | - |
Net Income | -14.98 Thousand | -148.85 Thousand | -31.98 Thousand | -47.31 Thousand | -3375.00 | 43.73 Thousand |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | -12.42 Million | -2.45 Million | 47.31 Thousand | 3375.00 | 3375.00 |
Other non-cash items | - | -4375.00 | 2796.00 | -47.31 Thousand | - | -47.1 Thousand |
Investing Cash Flow | -25.39 Thousand | -1 Million | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | -1 Million | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | -25.39 Thousand | - | - | - | - | - |
Financing Cash Flow | 38.86 Thousand | 13.83 Million | 2.58 Million | - | - | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 2600.00 | 13.83 Million | 2.58 Million | - | - | - |
Other Financing Activities | 36.26 Thousand | - | - | - | - | - |
Accounts receivables | - | -4000.00 | -12 Thousand | - | - | - |
Accounts payables | - | 8375.00 | 9204.00 | 47.31 Thousand | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | -12.43 Million | -2.45 Million | - | 3375.00 | 3375.00 |
Cash at beginning of period | 356.47 Thousand | 100 Thousand | - | - | - | - |
Cash at end of period | 3285.59 | 356.47 Thousand | 100 Thousand | -47.31 Thousand | - | - |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | -351.67 Thousand | - | - | - | - | - |
Net cash flow / Change in cash | -353.18 Thousand | 256.47 Thousand | 100 Thousand | -47.31 Thousand | - | - |
Free Cash Flow | -14.98 Thousand | -12.57 Million | -2.48 Million | -47.31 Thousand | - | - |
Breakdown | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY | 2022 Q4 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -14.98 Thousand | -14.98 Thousand | -5488.29 | -24.47 Thousand | -148.85 Thousand | -32.54 Thousand |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | - | - | -12.42 Million | 36.27 Thousand |
Other non-cash items | - | - | - | - | -4375.00 | -23.7 Thousand |
Investing Cash Flow | -25.39 Thousand | -25.39 Thousand | - | - | -1 Million | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | -25.39 Thousand | - | - | -1 Million | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | -25.39 Thousand | -25.39 Thousand | - | - | - | - |
Financing Cash Flow | 38.86 Thousand | 38.86 Thousand | 4645.54 | 22.8 Thousand | 13.83 Million | -13.79 Thousand |
Debt repayment | - | - | -1141.84 | -1129.34 | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | -2600.00 | - | - | - | - |
Common Stock Issuance | 2600.00 | 41.46 Thousand | 4645.54 | 2.47 Million | 13.83 Million | -13.79 Thousand |
Other Financing Activities | 36.26 Thousand | 36.26 Thousand | -1141.84 | -2.44 Million | - | - |
Accounts receivables | - | - | - | - | -4000.00 | 12 Thousand |
Accounts payables | - | - | - | - | 8375.00 | 11.7 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | -12.43 Million | 12.57 Thousand |
Cash at beginning of period | 356.47 Thousand | 4802.24 | 5644.99 | 356.47 Thousand | 100 Thousand | 366.53 Thousand |
Cash at end of period | 3285.59 | 3285.59 | 4802.24 | 5644.99 | 356.47 Thousand | 356.47 Thousand |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | -351.67 Thousand | - | - | - | - | - |
Net cash flow / Change in cash | -353.18 Thousand | -1516.65 | -842.75 | -350.82 Thousand | 256.47 Thousand | -10.05 Thousand |
Free Cash Flow | -14.98 Thousand | -14.98 Thousand | -5488.29 | -24.47 Thousand | -12.57 Million | 3735.00 |
605033
AUSTENG
RBT
DIBS
KARMAENG
ELAND