USD 21.18
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 37.13 Million | 83.53 Million | 70.87 Million | -20.36 Million | -37.88 Million | 8.72 Million |
Net Income | 24.47 Million | 18.19 Million | 12.32 Million | 6.36 Million | 2.6 Million | -181 Thousand |
Depreciation & Amortization | 2.82 Million | 2.44 Million | 1.92 Million | 1.52 Million | 1.43 Million | 699 Thousand |
Deferred income taxes | -259 Thousand | 1.54 Million | -609 Thousand | 61 Thousand | 786 Thousand | -181 Thousand |
Stock-based compensation | 1.09 Million | 937 Thousand | 1.18 Million | 1.03 Million | 909 Thousand | 583 Thousand |
Change in working capital | -1.16 Million | -183 Thousand | -1.78 Million | -33.42 Million | -47.48 Million | 4.21 Million |
Other non-cash items | 10.16 Million | 60.6 Million | 57.84 Million | 4.06 Million | 3.87 Million | 3.58 Million |
Investing Cash Flow | -176.35 Million | -502.89 Million | -226.3 Million | -298.39 Million | -97.62 Million | -33.34 Million |
Investments in PPE | -310 Thousand | -2.16 Million | -2.19 Million | -2.84 Million | -2.91 Million | -5.3 Million |
Acquisitions | -170.65 Million | -379.21 Million | 80.91 Million | -227.72 Million | -88.77 Million | 18.67 Million |
Investment purchases | -22.62 Million | -144.33 Million | -177.35 Million | -83.03 Million | -14.22 Million | -27.78 Million |
Sales/Maturities of investments | 39.43 Million | 21.78 Million | 17.34 Million | 19.42 Million | 8.07 Million | 16.81 Million |
Other Investing Activities | -22.2 Million | 1.02 Million | -145.01 Million | -4.21 Million | 213 Thousand | -35.73 Million |
Financing Cash Flow | 158.8 Million | 223.96 Million | 222.77 Million | 426.48 Million | 117.08 Million | -53.47 Million |
Debt repayment | -52.04 Million | -8 Million | -111.49 Million | -136.02 Million | -10 Million | -105.18 Million |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 8.83 Million | 17 Thousand | - | - | 19.31 Million | - |
Other Financing Activities | 202.01 Million | 231.94 Million | 334.27 Million | 562.5 Million | 107.76 Million | 21.52 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | -1.16 Million | -183 Thousand | -1.78 Million | -33.42 Million | -47.48 Million | 4.21 Million |
Cash at beginning of period | 28.96 Million | 224.35 Million | 157 Million | 49.27 Million | 67.69 Million | 145.8 Million |
Cash at end of period | 48.55 Million | 28.96 Million | 224.35 Million | 157 Million | 49.27 Million | 67.69 Million |
Capital Expenditure | -310 Thousand | -2.16 Million | -2.19 Million | -2.84 Million | -2.91 Million | -5.3 Million |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 19.58 Million | -195.39 Million | 67.35 Million | 107.73 Million | -18.42 Million | -78.1 Million |
Free Cash Flow | 36.82 Million | 81.37 Million | 68.68 Million | -23.2 Million | -40.79 Million | 3.41 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 5.88 Million | 2.42 Million | 24.47 Million | 7.15 Million | 4.77 Million | 5.78 Million |
Depreciation & Amortization | - | - | 2.82 Million | - | - | - |
Deferred income taxes | - | - | -259 Thousand | - | - | - |
Stock-based compensation | - | - | 1.09 Million | 1.09 Million | - | - |
Change in working capital | - | - | -1.16 Million | - | - | - |
Other non-cash items | -5.88 Million | -2.42 Million | 10.16 Million | -8.24 Million | -4.77 Million | -5.78 Million |
Investing Cash Flow | - | - | -176.35 Million | - | - | - |
Investments in PPE | - | - | -310 Thousand | - | - | - |
Acquisitions | - | - | -170.65 Million | - | - | - |
Investment purchases | - | - | -22.62 Million | - | - | - |
Sales/Maturities of investments | - | - | 39.43 Million | - | - | - |
Other Investing Activities | - | - | -22.2 Million | - | - | - |
Financing Cash Flow | - | - | 158.8 Million | - | - | - |
Debt repayment | - | - | -52.04 Million | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | 8.83 Million | - | - | - |
Other Financing Activities | - | - | 202.01 Million | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | -1.16 Million | - | - | - |
Cash at beginning of period | - | - | 28.96 Million | - | - | - |
Cash at end of period | - | - | 48.55 Million | - | - | - |
Capital Expenditure | - | - | -310 Thousand | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | 19.58 Million | - | - | - |
Free Cash Flow | - | - | 36.82 Million | - | - | - |
COMS
5892
FMNL
ALT
3320
CATV