CGX Energy Inc. (CGXEF)
USD 0.1
(-13.04%)
USD 0.1
(-13.04%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | -3.73 Million | -8.49 Million | -16.07 Million | -4.22 Million | -9.13 Million | -3.2 Million |
| Net Income | -3.25 Million | -10.01 Million | -12.69 Million | -5.49 Million | 9.23 Million | -6.05 Million |
| Depreciation & Amortization | 28.5 Thousand | 40.39 Thousand | 23.38 Thousand | 8677.00 | 90.5 Thousand | 36.41 Thousand |
| Deferred income taxes | -1.28 Million | -47.59 Thousand | 5.22 Million | -420.81 Thousand | -5.19 Million | - |
| Stock-based compensation | 122.00 | 911 Thousand | 959 Thousand | 2.79 Million | 1.56 Million | - |
| Change in working capital | -1.18 Million | -2.43 Million | -10.9 Million | -1.68 Million | -6.32 Million | 437.11 Thousand |
| Other non-cash items | 1.95 Million | 3.05 Million | 1.31 Million | 568.89 Thousand | -8.5 Million | 2.37 Million |
| Investing Cash Flow | -3.52 Million | -31.15 Million | -56.7 Million | -4.65 Million | -441.46 Thousand | -1.99 Million |
| Investments in PPE | -2.01 Million | -56.69 Million | -56.7 Million | -4.65 Million | -12.05 Million | -1.99 Million |
| Acquisitions | - | 22.29 Million | - | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -1.51 Million | 3.23 Million | -7.68 Million | - | 11.61 Million | - |
| Financing Cash Flow | 1.17 Million | 34.92 Million | 78.86 Million | 4.86 Million | 22.4 Million | 7.62 Million |
| Debt repayment | - | -33.53 Million | -18.77 Million | - | -984.12 Thousand | -7.26 Million |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | 1.17 Million | - | 59.45 Million | 5.12 Million | 21.77 Million | - |
| Other Financing Activities | 1156.85 | 68.46 Million | 38.19 Million | -256.95 Thousand | 1.6 Million | 7.62 Million |
| Accounts receivables | -1.22 Million | -2.9 Million | -3.98 Million | -34.67 Thousand | -47.43 Thousand | -93.41 Thousand |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | 41.24 Thousand | 469.2 Thousand | -6.92 Million | -1.64 Million | -6.27 Million | 530.53 Thousand |
| Cash at beginning of period | 12.33 Million | 17.24 Million | 11.82 Million | 15.82 Million | 2.84 Million | 416.67 Thousand |
| Cash at end of period | 6.33 Million | 12.39 Million | 17.24 Million | 11.82 Million | 15.82 Million | 2.84 Million |
| Capital Expenditure | -2.01 Million | -56.69 Million | -56.7 Million | -4.65 Million | -12.05 Million | -1.99 Million |
| Effect of forex changes on cash | -5272.00 | -126.4 Thousand | -668.14 Thousand | 20.81 Thousand | 151.65 Thousand | 1762.00 |
| Net cash flow / Change in cash | -6 Million | -4.85 Million | 5.42 Million | -4 Million | 12.97 Million | 2.42 Million |
| Free Cash Flow | -5.74 Million | -65.18 Million | -72.77 Million | -8.88 Million | -21.19 Million | -5.2 Million |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -832.65 Thousand | -642.46 Thousand | -3.25 Million | -882.18 Thousand | -459.76 Thousand | -1.62 Million |
| Depreciation & Amortization | 3598.26 | 3582.92 | 28.5 Thousand | 4211.26 | 5228.00 | 5483.00 |
| Deferred income taxes | - | - | -1.28 Million | -1.47 Million | 32.86 Thousand | 14.94 Thousand |
| Stock-based compensation | 18.4 Thousand | 19 Thousand | 122 Thousand | 27 Thousand | -195 Thousand | 263 Thousand |
| Change in working capital | -567.67 Thousand | -927.04 Thousand | -1.18 Million | -1.98 Million | -1.28 Million | 1.35 Million |
| Other non-cash items | -194.21 Thousand | 519.04 Thousand | 1.95 Million | 1.6 Million | 143 Thousand | 141.44 Thousand |
| Investing Cash Flow | 1.94 Million | -1.12 Million | -3.52 Million | 711.48 Thousand | -2.76 Million | 7.06 Million |
| Investments in PPE | -297.39 Thousand | -73.26 Thousand | -2.01 Million | -35.26 Thousand | -496.32 Thousand | -533.17 Thousand |
| Acquisitions | 144.53 Thousand | - | - | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | 2.09 Million | -1.05 Million | -1.51 Million | 746.75 Thousand | -2.26 Million | 7.59 Million |
| Financing Cash Flow | - | - | 1.17 Million | 2432.18 | -769.00 | -4143.08 |
| Debt repayment | - | - | - | - | - | - |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | 1.17 Million | 2432.18 | -769.00 | -4143.08 |
| Other Financing Activities | - | - | 1156.85 | - | - | - |
| Accounts receivables | 391 Thousand | -352.14 Thousand | -1.22 Million | -1.46 Million | -102.02 Thousand | 591.32 Thousand |
| Accounts payables | - | - | - | - | - | - |
| Inventory | - | - | - | - | - | - |
| Other working capital | -958.68 Thousand | -574.89 Thousand | 41.24 Thousand | 41.24 Thousand | -1.18 Million | 758.87 Thousand |
| Cash at beginning of period | 3.82 Million | 6.33 Million | 12.33 Million | 8.31 Million | 12.9 Million | 5.68 Million |
| Cash at end of period | 4.52 Million | 3.82 Million | 6.33 Million | 6.33 Million | 8.4 Million | 12.9 Million |
| Capital Expenditure | -297.39 Thousand | -73.26 Thousand | -2.01 Million | -35.26 Thousand | -496.32 Thousand | -533.17 Thousand |
| Effect of forex changes on cash | -62.66 Thousand | 12.3 Thousand | -5272.00 | -23.94 Thousand | 24.9 Thousand | 4984.00 |
| Net cash flow / Change in cash | 701.27 Thousand | -2.5 Million | -6 Million | -1.98 Million | -4.49 Million | 7.21 Million |
| Free Cash Flow | -1.5 Million | -1.47 Million | -5.74 Million | -2.76 Million | -2.25 Million | -385.22 Thousand |
1524
RINIY
TBN
9902
GEGGL
GQG