USD 12.61
(2.94%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 4.81 Million | 4.28 Million | 3.42 Million | 4.45 Million | 3.74 Million | 2.79 Million |
Net Income | 3.91 Million | 3.59 Million | 2.85 Million | 2.2 Million | 2.73 Million | 3.64 Million |
Depreciation & Amortization | 322 Thousand | 314 Thousand | 350 Thousand | 312 Thousand | 281 Thousand | 335 Thousand |
Deferred income taxes | -10 Thousand | -182 Thousand | -232 Thousand | -120 Thousand | -30 Thousand | 13 Thousand |
Stock-based compensation | 33 Thousand | 103 Thousand | 114 Thousand | 126 Thousand | 110 Thousand | 99 Thousand |
Change in working capital | -677 Thousand | 696 Thousand | 987 Thousand | 890 Thousand | 348 Thousand | -880 Thousand |
Other non-cash items | 1.23 Million | -250 Thousand | -645 Thousand | 1.03 Million | 306 Thousand | -412 Thousand |
Investing Cash Flow | 2.02 Million | -54.12 Million | -36.52 Million | -51.29 Million | -15.84 Million | 15.76 Million |
Investments in PPE | -661 Thousand | -243 Thousand | -250 Thousand | -611 Thousand | -278 Thousand | -76 Thousand |
Acquisitions | -17.29 Million | -6.59 Million | 25.54 Million | - | - | 1.66 Million |
Investment purchases | -477 Thousand | -65.11 Million | -81.24 Million | -26.03 Million | -17.97 Million | - |
Sales/Maturities of investments | 21.14 Million | 18.85 Million | 19.52 Million | 29.67 Million | 16.39 Million | 17.88 Million |
Other Investing Activities | -680 Thousand | -1 Million | -103 Thousand | -54.32 Million | -13.98 Million | -2.04 Million |
Financing Cash Flow | -13.76 Million | -9.62 Million | 72.6 Million | 72.41 Million | 8.16 Million | -28.09 Million |
Debt repayment | - | -106 Thousand | -100 Thousand | - | -3 Million | - |
Dividends payments | -542 Thousand | -433 Thousand | -432 Thousand | -324 Thousand | -369 Thousand | -245 Thousand |
Common Stock Repurchased | - | - | - | - | -4.5 Million | - |
Common Stock Issuance | - | - | - | - | 13 Thousand | 12 Thousand |
Other Financing Activities | -13.22 Million | -9.08 Million | 73.13 Million | 72.74 Million | 16.02 Million | -27.85 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 17.35 Million | 76.82 Million | 37.31 Million | 11.74 Million | 15.67 Million | 25.2 Million |
Cash at end of period | 10.43 Million | 17.35 Million | 76.82 Million | 37.31 Million | 11.74 Million | 15.67 Million |
Capital Expenditure | -661 Thousand | -243 Thousand | -250 Thousand | -611 Thousand | -278 Thousand | -76 Thousand |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -6.92 Million | -59.46 Million | 39.5 Million | 25.57 Million | -3.92 Million | -9.53 Million |
Free Cash Flow | 4.15 Million | 4.03 Million | 3.17 Million | 3.84 Million | 3.46 Million | 2.71 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 3.91 Million | 978.81 Thousand | 957.41 Thousand | 903.29 Thousand | 1.08 Million | 3.59 Million |
Depreciation & Amortization | 322 Thousand | - | - | - | - | 314 Thousand |
Deferred income taxes | -10 Thousand | - | - | - | - | -182 Thousand |
Stock-based compensation | 33 Thousand | - | - | - | - | 103 Thousand |
Change in working capital | -677 Thousand | - | - | - | - | 696 Thousand |
Other non-cash items | 1.23 Million | -978.81 Thousand | -957.41 Thousand | -903.29 Thousand | -1.08 Million | -250 Thousand |
Investing Cash Flow | 2.02 Million | - | - | - | - | -54.12 Million |
Investments in PPE | -661 Thousand | - | - | - | - | -243 Thousand |
Acquisitions | -17.29 Million | - | - | - | - | -6.59 Million |
Investment purchases | -477 Thousand | - | - | - | - | -65.11 Million |
Sales/Maturities of investments | 21.14 Million | - | - | - | - | 18.85 Million |
Other Investing Activities | -680 Thousand | - | - | - | - | -1 Million |
Financing Cash Flow | -13.76 Million | - | - | - | - | -9.62 Million |
Debt repayment | - | - | - | - | - | -106 Thousand |
Dividends payments | -542 Thousand | - | - | - | - | -433 Thousand |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -13.22 Million | - | - | - | - | -9.08 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | 17.35 Million | - | - | - | - | 76.82 Million |
Cash at end of period | 10.43 Million | - | - | - | - | 17.35 Million |
Capital Expenditure | -661 Thousand | - | - | - | - | -243 Thousand |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -6.92 Million | - | - | - | - | -59.46 Million |
Free Cash Flow | 4.15 Million | - | - | - | - | 4.03 Million |
POLI
6833
3310
MTSFY
LGHL
3774