USD 0.06
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -533.02 Thousand | -1.48 Million | -1.35 Million | -779.46 Thousand | -799.82 Thousand | 5572.00 |
Net Income | -591.21 Thousand | -1.64 Million | -1.98 Million | -2.77 Million | -192.86 Thousand | -183.27 Thousand |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 84.03 Thousand | 396.52 Thousand | 713.68 Thousand | 284.79 Thousand | - | - |
Change in working capital | -25.84 Thousand | 182.82 Thousand | -77.19 Thousand | -258.71 Thousand | -606.95 Thousand | 188.85 Thousand |
Other non-cash items | 84.03 Thousand | -414.12 Thousand | 713.68 Thousand | 1.96 Million | -606.88 | 161.17 |
Investing Cash Flow | - | 5153.00 | - | 114.16 Thousand | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | 114.17 | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | 5153.00 | - | 114.05 Thousand | - | - |
Financing Cash Flow | - | - | 3.06 Million | 773.03 Thousand | 1.17 Million | - |
Debt repayment | - | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | 3.09 Million | 773.03 Thousand | 1.17 Million | - |
Other Financing Activities | - | - | -36.37 Thousand | 773.04 | 1176.70 | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | 180.38 Thousand | - | - | - | 161.17 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | -25.84 Thousand | 2441.00 | -77.19 Thousand | -258.71 Thousand | -606.95 Thousand | 27.67 Thousand |
Cash at beginning of period | 687.6 Thousand | 2.2 Million | 490.19 Thousand | 382.45 Thousand | 5572.00 | - |
Cash at end of period | 156.57 Thousand | 687.6 Thousand | 2.2 Million | 490.19 Thousand | 382.45 Thousand | 5572.00 |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | 1993.00 | -41.63 Thousand | 6190.00 | - | - | - |
Net cash flow / Change in cash | -531.02 Thousand | -1.52 Million | 1.71 Million | 107.73 Thousand | 376.88 Thousand | 5572.00 |
Free Cash Flow | -533.02 Thousand | -1.48 Million | -1.35 Million | -779.46 Thousand | -799.82 Thousand | 5572.00 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -79.97 Thousand | -82.81 Thousand | -591.21 Thousand | -95.39 Thousand | -140.5 Thousand | -120.25 Thousand |
Depreciation & Amortization | - | - | - | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 1287.00 | 4392.00 | 84.03 Thousand | 8098.00 | 14.92 Thousand | 24.83 Thousand |
Change in working capital | 13.53 Thousand | 17.13 Thousand | -25.84 Thousand | 453.00 | 33.2 Thousand | -101.63 Thousand |
Other non-cash items | 1287.00 | 4392.00 | 84.03 Thousand | 8098.00 | 14.92 Thousand | 24.83 Thousand |
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 | 13.53 Thousand | 17.13 Thousand | -25.84 Thousand | 453.00 | 33.2 Thousand | -101.63 Thousand |
Cash at beginning of period | 94.71 Thousand | 156.57 Thousand | 687.6 Thousand | 239.68 Thousand | 333.93 Thousand | 529.69 Thousand |
Cash at end of period | 29.7 Thousand | 94.71 Thousand | 156.57 Thousand | 156.57 Thousand | 239.68 Thousand | 333.93 Thousand |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | 139.00 | -570.00 | 1993.00 | 3735.00 | -1878.00 | 1295.00 |
Net cash flow / Change in cash | -65 Thousand | -61.86 Thousand | -531.02 Thousand | -83.1 Thousand | -94.25 Thousand | -195.75 Thousand |
Free Cash Flow | -65.14 Thousand | -61.29 Thousand | -533.02 Thousand | -86.84 Thousand | -92.37 Thousand | -197.05 Thousand |
0KF5
3421
BCI
CMH
COVTY
688378