USD 310.0
(-0.23%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 70.22 Million | 63.99 Million | 56.1 Million | 42.11 Million | 30.28 Million | 27.82 Million |
Net Income | 60.33 Million | 47.82 Million | 44.47 Million | 31.62 Million | 25.31 Million | 24 Million |
Depreciation & Amortization | 763 Thousand | 1.22 Million | 1.25 Million | 1.18 Million | 983 Thousand | 1 Million |
Deferred income taxes | -3.55 Million | -3.41 Million | -2.28 Million | -2.36 Million | -1.96 Million | - |
Stock-based compensation | 1.75 Million | 2.31 Million | 1.91 Million | 1.59 Million | 1.64 Million | 1.53 Million |
Change in working capital | -177 Thousand | 5.4 Million | 3.05 Million | -1.74 Million | -1.97 Million | -1.06 Million |
Other non-cash items | 7.55 Million | 15.4 Million | 12.11 Million | 13.41 Million | 7.92 Million | 5.88 Million |
Investing Cash Flow | -476.69 Million | -412.54 Million | -396.47 Million | -625.39 Million | -354.56 Million | -171.7 Million |
Investments in PPE | -296 Thousand | -1.14 Million | -486 Thousand | -863 Thousand | -2.09 Million | -428 Thousand |
Acquisitions | - | 956 Thousand | -307.6 Million | -455.05 Million | -356.27 Million | - |
Investment purchases | -423.31 Million | -211.38 Million | -401.95 Million | -428.63 Million | -176.11 Million | -174.93 Million |
Sales/Maturities of investments | 394.19 Million | 301.77 Million | 313.96 Million | 259.78 Million | 180.27 Million | 131.29 Million |
Other Investing Activities | -476.39 Million | 40 Million | -40 Million | 20.76 Million | -15 Million | -171.5 Million |
Financing Cash Flow | 808.9 Million | 334.09 Million | 308.41 Million | 728.78 Million | 302.41 Million | 141.9 Million |
Debt repayment | -50 Million | -92 Million | -5 Million | -135 Million | -117 Million | -47 Million |
Dividends payments | -2.08 Million | -1.96 Million | -1.86 Million | -1.76 Million | -1.63 Million | -1.51 Million |
Common Stock Repurchased | -4.54 Million | - | -291 Thousand | -395 Thousand | -900 Thousand | -88 Thousand |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | 865.53 Million | 127.76 Million | 315.56 Million | 865.94 Million | 421.95 Million | 190.5 Million |
Accounts receivables | -4.6 Million | -2.95 Million | 1.08 Million | -1.62 Million | -1.4 Million | -993 Thousand |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | 4.42 Million | 8.36 Million | 1.86 Million | -482 Thousand | -577 Thousand | -57 Thousand |
Cash at beginning of period | 146.59 Million | 161.05 Million | 193.01 Million | 47.51 Million | 69.38 Million | 71.35 Million |
Cash at end of period | 549.03 Million | 146.59 Million | 161.05 Million | 193.01 Million | 47.51 Million | 69.38 Million |
Capital Expenditure | -296 Thousand | -1.14 Million | -486 Thousand | -863 Thousand | -2.09 Million | -428 Thousand |
Effect of forex changes on cash | - | 14.45 Million | 31.92 Million | -145.35 Million | 21.84 Million | - |
Net cash flow / Change in cash | 402.44 Million | -14.46 Million | -31.95 Million | 145.5 Million | -21.87 Million | -1.97 Million |
Free Cash Flow | 69.93 Million | 62.84 Million | 55.61 Million | 41.24 Million | 28.18 Million | 27.4 Million |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 16.8 Million | 60.33 Million | -4.6 Million | -6.5 Million | -1.5 Million | 47.82 Million |
Depreciation & Amortization | - | 1.16 Million | - | - | - | 1.22 Million |
Deferred income taxes | - | -3.55 Million | - | - | - | -3.41 Million |
Stock-based compensation | - | 1.75 Million | - | - | - | 2.31 Million |
Change in working capital | - | -177 Thousand | - | - | - | 5.4 Million |
Other non-cash items | -16.8 Million | 14.78 Million | 4.6 Million | 6.5 Million | 1.5 Million | 15.4 Million |
Investing Cash Flow | - | -476.69 Million | - | - | - | -412.54 Million |
Investments in PPE | - | -296 Thousand | - | - | - | -1.14 Million |
Acquisitions | - | - | - | - | - | 956 Thousand |
Investment purchases | - | -423.31 Million | - | - | - | -211.38 Million |
Sales/Maturities of investments | - | 394.19 Million | - | - | - | 301.77 Million |
Other Investing Activities | - | -476.39 Million | - | - | - | 40 Million |
Financing Cash Flow | - | 808.9 Million | - | - | - | 334.09 Million |
Debt repayment | - | -50 Million | - | - | - | -92 Million |
Dividends payments | - | -2.08 Million | - | - | - | -1.96 Million |
Common Stock Repurchased | - | -4.54 Million | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | -12.82 Million | - | - | - | 127.76 Million |
Accounts receivables | - | -4.6 Million | - | - | - | -2.95 Million |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | 4.42 Million | - | - | - | 8.36 Million |
Cash at beginning of period | - | 146.59 Million | - | - | - | 161.05 Million |
Cash at end of period | - | 549.03 Million | - | - | - | 146.59 Million |
Capital Expenditure | - | -296 Thousand | - | - | - | -1.14 Million |
Effect of forex changes on cash | - | - | - | - | - | 14.45 Million |
Net cash flow / Change in cash | - | 402.44 Million | - | - | - | -14.46 Million |
Free Cash Flow | - | 69.93 Million | - | - | - | 62.84 Million |
LAAC
BCAL
AUB
RINIF
8093
FRTN