USD 0.0
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -242 Thousand | -221 Thousand | 3.08 Million | -973 Thousand | -1.7 Million | 16.13 Million |
Net Income | 3.85 Million | -1.97 Million | -5.82 Million | -3.11 Million | -27.62 Million | 206.31 Million |
Depreciation & Amortization | - | - | - | - | - | 2.09 Million |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 1.62 Million | -73 Thousand | 575 Thousand | -59 Thousand | -80 Thousand | 1.93 Million |
Other non-cash items | -5.72 Million | 1.82 Million | 8.33 Million | 2.2 Million | 26 Million | -190.02 Million |
Investing Cash Flow | - | - | - | - | 26 Million | -9.61 Million |
Investments in PPE | - | - | - | - | - | -60 Thousand |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | 26 Million | -9.55 Million |
Financing Cash Flow | - | - | -3 Million | - | -26 Million | -4.38 Million |
Debt repayment | - | - | -3 Million | - | -26 Million | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | - | -4.38 Million |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 1.62 Million | -73 Thousand | 575 Thousand | -59 Thousand | -80 Thousand | 1.93 Million |
Cash at beginning of period | 673 Thousand | 2.35 Million | 2.27 Million | 3.24 Million | 4.95 Million | 3.39 Million |
Cash at end of period | 431 Thousand | 2.13 Million | 2.35 Million | 2.27 Million | 3.24 Million | 4.95 Million |
Capital Expenditure | - | - | - | - | - | -60 Thousand |
Effect of forex changes on cash | - | - | - | - | 1.7 Million | -2.13 Million |
Net cash flow / Change in cash | -242 Thousand | -221 Thousand | 85 Thousand | -973 Thousand | -1.7 Million | 1.55 Million |
Free Cash Flow | -242 Thousand | -221 Thousand | 3.08 Million | -973 Thousand | -1.7 Million | 16.07 Million |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 3.85 Million | 5.11 Million | -706 Thousand | -527 Thousand | -926 Thousand | -1.97 Million |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 1.62 Million | 253 Thousand | 230.79 Thousand | 79.09 Thousand | 65 Thousand | -73 Thousand |
Other non-cash items | -5.72 Million | -5.38 Million | 14.75 Thousand | -1595.99 | 689 Thousand | 1.82 Million |
Investing Cash Flow | - | - | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | - | - | - | - | - | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 1.62 Million | 253 Thousand | 230.79 Thousand | 79.09 Thousand | 65 Thousand | -73 Thousand |
Cash at beginning of period | 673 Thousand | 445 Thousand | 1.38 Million | 1.83 Million | 673 Thousand | 2.35 Million |
Cash at end of period | 431 Thousand | 431 Thousand | 913 Thousand | 1.38 Million | 501 Thousand | 2.13 Million |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -242 Thousand | -14 Thousand | -471 Thousand | -449 Thousand | -172 Thousand | -221 Thousand |
Free Cash Flow | -242 Thousand | -14 Thousand | -460.44 Thousand | -449.5 Thousand | -172 Thousand | -221 Thousand |
006220
BADFF
GSFI
0408
ADAG
PGR