USD 0.03
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -361.48 Thousand | -98.53 Thousand | 2000.00 | -8000.00 | - | - |
Net Income | -334.22 Thousand | -297.69 Thousand | -29.93 Thousand | -18.88 Thousand | -800.00 | -1038.00 |
Depreciation & Amortization | 3990.00 | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -27.26 Thousand | 199.15 Thousand | 31.93 Thousand | 10.88 Thousand | 800.00 | 1038.00 |
Other non-cash items | 92.49 Thousand | 32.34 Thousand | -31.93 Thousand | - | - | - |
Investing Cash Flow | -53.52 Thousand | -3595.00 | - | - | - | - |
Investments in PPE | -53.52 Thousand | -3595.00 | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | 149 Thousand | 450 Thousand | - | 8000.00 | - | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 149 Thousand | 450 Thousand | - | 8000.00 | - | - |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | -88.5 Thousand | - | - | - | - | - |
Accounts payables | - | -32.34 Thousand | 31.93 Thousand | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 61.23 Thousand | 231.5 Thousand | - | 10.88 Thousand | 800.00 | 1038.00 |
Cash at beginning of period | 349.92 Thousand | 2060.00 | 60.00 | 60.00 | 60.00 | - |
Cash at end of period | 83.92 Thousand | 349.92 Thousand | 2060.00 | 60.00 | 60.00 | - |
Capital Expenditure | -53.52 Thousand | -3595.00 | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -266 Thousand | 347.86 Thousand | 2000.00 | - | - | - |
Free Cash Flow | -415 Thousand | -102.13 Thousand | 2000.00 | -8000.00 | - | - |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -154.3 Thousand | -334.22 Thousand | -60.91 Thousand | -60.77 Thousand | -58.23 Thousand | -297.69 Thousand |
Depreciation & Amortization | 1995.00 | 3990.00 | 1995.00 | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 8510.00 | -27.26 Thousand | - | - | -35.77 Thousand | 199.15 Thousand |
Other non-cash items | -3990.00 | 92.49 Thousand | - | - | - | 32.34 Thousand |
Investing Cash Flow | -53.52 Thousand | -53.52 Thousand | - | - | - | -3595.00 |
Investments in PPE | -53.52 Thousand | -53.52 Thousand | - | - | - | -3595.00 |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | 149 Thousand | 149 Thousand | - | - | - | 450 Thousand |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 149 Thousand | 149 Thousand | - | - | - | 450 Thousand |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | - | -88.5 Thousand | - | - | - | - |
Accounts payables | - | - | - | - | - | -32.34 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | 97.01 Thousand | 61.23 Thousand | - | - | -35.77 Thousand | 231.5 Thousand |
Cash at beginning of period | 136.23 Thousand | 349.92 Thousand | 195.14 Thousand | 255.91 Thousand | 349.92 Thousand | 2060.00 |
Cash at end of period | 83.92 Thousand | 83.92 Thousand | 136.23 Thousand | 195.14 Thousand | 255.91 Thousand | 349.92 Thousand |
Capital Expenditure | -53.52 Thousand | -53.52 Thousand | - | - | - | -3595.00 |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -52.3 Thousand | -266 Thousand | -58.91 Thousand | -60.77 Thousand | -94.01 Thousand | 347.86 Thousand |
Free Cash Flow | -201.3 Thousand | -415 Thousand | -58.91 Thousand | -60.77 Thousand | -94 Thousand | -102.13 Thousand |
ERIS
IFP
CITY
600562
ABSO
603808