USD 0.0
(0.0%)
Breakdown | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | -487.38 Thousand | -1.28 Million | -2.93 Million | -234.67 Thousand | -1.01 Million |
Net Income | - | -5.82 Million | -2.88 Million | -4 Million | -2.07 Million | -23.62 Million |
Depreciation & Amortization | - | 326.41 Thousand | 394.7 Thousand | 230.45 Thousand | 66.03 Thousand | 78.47 Thousand |
Deferred income taxes | - | - | -1500.00 | -29.5 Thousand | 84.18 Thousand | - |
Stock-based compensation | - | 2.56 Million | 501.7 Thousand | 610.98 Thousand | 1.07 Million | 19.01 Million |
Change in working capital | - | 1.33 Million | 39.46 Thousand | -324.5 Thousand | 495.83 Thousand | -462.77 Thousand |
Other non-cash items | - | 1.1 Million | 671.31 Thousand | 585.51 Thousand | 123.76 Thousand | 3.97 Million |
Investing Cash Flow | - | -675 Thousand | - | -1.59 Million | -616.63 Thousand | -171.11 Thousand |
Investments in PPE | - | - | - | -1.59 Million | -581.63 Thousand | -171.11 Thousand |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | -675 Thousand | - | -130.00 | -35 Thousand | - |
Financing Cash Flow | - | 1.29 Million | 1.27 Million | 4.12 Million | 1.09 Million | 1.35 Million |
Debt repayment | - | -18.91 Thousand | -19.58 Thousand | -112.87 Thousand | - | -29.5 Thousand |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | 348 Thousand | 125 Thousand | 2.78 Million | 618.33 Thousand | 1.32 Million |
Other Financing Activities | - | 968.32 Thousand | 1.16 Million | 1.45 Million | 480 Thousand | 55 Thousand |
Accounts receivables | - | 109.99 Thousand | -140.89 Thousand | 61.2 Thousand | -127.68 Thousand | -428.15 Thousand |
Accounts payables | - | 109.23 Thousand | 938.00 | 22.88 Thousand | 187.48 Thousand | 68.16 Thousand |
Inventory | - | 258.19 Thousand | -77.35 Thousand | -199.13 Thousand | -128.84 Thousand | -67.79 Thousand |
Other working capital | - | 860.91 Thousand | 256.77 Thousand | -209.46 Thousand | 564.87 Thousand | -34.99 Thousand |
Cash at beginning of period | 135.76 Thousand | 742.00 | 14.82 Thousand | 419.97 Thousand | 172.94 Thousand | 12.13 Thousand |
Cash at end of period | 135.76 Thousand | 135.76 Thousand | 742.00 | 14.82 Thousand | 419.97 Thousand | 172.94 Thousand |
Capital Expenditure | - | - | - | -1.59 Million | -581.63 Thousand | -171.11 Thousand |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | 135.02 Thousand | -14.08 Thousand | -405.14 Thousand | 247.02 Thousand | 160.81 Thousand |
Free Cash Flow | - | -487.38 Thousand | -1.28 Million | -4.52 Million | -816.3 Thousand | -1.18 Million |
Breakdown | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY | 2022 Q4 | 2022 Q3 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | - | - | - | - | - | -1.17 Million |
Depreciation & Amortization | - | - | - | - | - | 110.43 Thousand |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | - | - | - | - | - | 8534.00 |
Other non-cash items | - | - | - | - | - | 444.07 Thousand |
Investing Cash Flow | - | - | - | - | - | -503.2 Thousand |
Investments in PPE | - | - | - | - | - | -503.2 Thousand |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | -500.00 |
Financing Cash Flow | - | - | - | - | - | 1.32 Million |
Debt repayment | - | - | - | - | - | -77.87 Thousand |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | 110 Thousand |
Other Financing Activities | - | - | - | - | - | 1.29 Million |
Accounts receivables | - | - | - | - | - | -16.67 Thousand |
Accounts payables | - | - | - | - | - | -56.11 Thousand |
Inventory | - | - | - | - | - | -20.42 Thousand |
Other working capital | - | - | - | - | - | 101.74 Thousand |
Cash at beginning of period | - | - | - | 135.76 Thousand | 431.71 Thousand | 51.8 Thousand |
Cash at end of period | - | - | - | 135.76 Thousand | 431.71 Thousand | 431.71 Thousand |
Capital Expenditure | - | - | - | - | - | -503.2 Thousand |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | - | - | - | 379.91 Thousand |
Free Cash Flow | - | - | - | - | - | -943.16 Thousand |
ECF
6177
WNW
MDVLQ
EIFFL
AKRYY