USD 0.0
(0.0%)
Breakdown | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
---|---|---|---|---|---|---|
Operating Cash Flow | 100.43 Thousand | -5.15 Million | -2.87 Million | -103.00 | -317.00 | -20.03 Million |
Net Income | -25.55 Million | -18.98 Million | -24.33 Million | -54.93 Million | -26.5 Million | -10.45 Million |
Depreciation & Amortization | - | - | - | 4404.00 | 11.59 Thousand | 11.59 Thousand |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 3.46 Million | 2.65 Million | - | - | - | - |
Change in working capital | 21.15 Million | 10.01 Million | 15.01 Million | 11.78 Million | 9.16 Million | -10.7 Million |
Other non-cash items | 1.03 Million | 1.17 Million | 6.44 Million | 43.14 Million | 17.32 Million | 1.11 Million |
Investing Cash Flow | - | - | - | - | - | -19.22 Thousand |
Investments in PPE | - | - | - | - | - | -19.22 Thousand |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -368.00 | 5.15 Million | 2.87 Million | - | - | 20.05 Million |
Debt repayment | -368.00 | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | 9.83 Million |
Other Financing Activities | - | 5.15 Million | - | - | - | 10.21 Million |
Accounts receivables | - | - | - | - | - | 3.5 Million |
Accounts payables | - | - | - | - | - | 9.71 Million |
Inventory | - | - | - | - | - | - |
Other working capital | 21.15 Million | - | 15.01 Million | 11.78 Million | 9.16 Million | -23.91 Million |
Cash at beginning of period | - | - | - | 103.00 | 103.00 | - |
Cash at end of period | 100.06 Thousand | - | - | - | -214.00 | 103.00 |
Capital Expenditure | - | - | - | - | - | -19.22 Thousand |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 100.06 Thousand | - | - | -103.00 | -317.00 | 103.00 |
Free Cash Flow | 100.43 Thousand | -5.15 Million | -2.87 Million | -103.00 | -317.00 | -20.05 Million |
Breakdown | 2009 FY | 2008 FY | 2007 FY | 2006 FY | 2005 FY | 2005 Q4 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -25.55 Million | -18.98 Million | -24.33 Million | -54.93 Million | -26.5 Million | -23.46 Million |
Depreciation & Amortization | - | - | - | 4404.00 | 11.59 Thousand | 2899.00 |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 3.46 Million | 2.65 Million | - | - | - | - |
Change in working capital | 21.15 Million | 10.01 Million | 15.01 Million | 11.78 Million | 9.16 Million | 6.83 Million |
Other non-cash items | 1.03 Million | 1.17 Million | 6.44 Million | 43.14 Million | 17.32 Million | 17.3 Million |
Investing Cash Flow | - | - | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -368.00 | 5.15 Million | 2.87 Million | - | - | - |
Debt repayment | -368.00 | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | 5.15 Million | - | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 21.15 Million | - | 15.01 Million | 11.78 Million | 9.16 Million | - |
Cash at beginning of period | - | - | - | 103.00 | 103.00 | -37.00 |
Cash at end of period | 100.06 Thousand | - | - | - | -214.00 | -214.00 |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 100.06 Thousand | - | - | -103.00 | -317.00 | -177.00 |
Free Cash Flow | 100.43 Thousand | -5.15 Million | -2.87 Million | -103.00 | -317.00 | 673.55 Thousand |
KVYO
EXCE
RWGI
EPIT
SCRSF
300243