USD 0.0
(0.0%)
Breakdown | 2017 | 2016 | 2015 |
---|---|---|---|
Operating Cash Flow | -11.88 Million | -6 Million | -3.61 Million |
Net Income | -15.89 Million | -6.04 Million | -4.65 Million |
Depreciation & Amortization | 759.36 Thousand | 448.15 Thousand | -314.89 Thousand |
Deferred income taxes | - | - | -2857.97 |
Stock-based compensation | - | - | - |
Change in working capital | 287.99 Thousand | -835.91 Thousand | 71.9 Thousand |
Other non-cash items | 9.28 Million | 2.29 Million | 831.44 Thousand |
Investing Cash Flow | -33.55 Million | -55.31 Million | -19.89 Million |
Investments in PPE | -33.25 Million | -53.14 Million | -11.75 Million |
Acquisitions | -458.93 Thousand | -527.19 Thousand | -923.67 Thousand |
Investment purchases | - | - | - |
Sales/Maturities of investments | - | - | - |
Other Investing Activities | 167.82 Thousand | -1.64 Million | -7.22 Million |
Financing Cash Flow | 42.64 Million | 57.36 Million | 30.79 Million |
Debt repayment | -4.6 Million | -41.55 Million | -12.37 Million |
Dividends payments | - | - | - |
Common Stock Repurchased | - | - | - |
Common Stock Issuance | 38.03 Million | 15.8 Million | 17.85 Million |
Other Financing Activities | - | - | 565.09 Thousand |
Accounts receivables | -3.84 Million | -671.86 Thousand | - |
Accounts payables | - | 1.29 Million | - |
Inventory | -952.05 Thousand | -1.59 Million | - |
Other working capital | 5.08 Million | 138.69 Thousand | 71.9 Thousand |
Cash at beginning of period | 4.2 Million | 8.16 Million | -0.54 |
Cash at end of period | 1.77 Million | 4.2 Million | 7.27 Million |
Capital Expenditure | -33.25 Million | -53.14 Million | -11.75 Million |
Effect of forex changes on cash | - | - | - |
Net cash flow / Change in cash | -2.43 Million | -3.95 Million | 7.27 Million |
Free Cash Flow | -45.14 Million | -59.14 Million | -15.36 Million |
Breakdown | 2017 FY | 2016 FY | 2015 FY |
---|---|---|---|
Operating Cash Flow | - | - | - |
Net Income | -15.89 Million | -6.04 Million | -4.65 Million |
Depreciation & Amortization | 759.36 Thousand | 448.15 Thousand | -314.89 Thousand |
Deferred income taxes | - | - | -2857.97 |
Stock-based compensation | - | - | - |
Change in working capital | 287.99 Thousand | -835.91 Thousand | 71.9 Thousand |
Other non-cash items | 9.28 Million | 2.29 Million | 831.44 Thousand |
Investing Cash Flow | -33.55 Million | -55.31 Million | -19.89 Million |
Investments in PPE | -33.25 Million | -53.14 Million | -11.75 Million |
Acquisitions | -458.93 Thousand | -527.19 Thousand | -923.67 Thousand |
Investment purchases | - | - | - |
Sales/Maturities of investments | - | - | - |
Other Investing Activities | 167.82 Thousand | -1.64 Million | -7.22 Million |
Financing Cash Flow | 42.64 Million | 57.36 Million | 30.79 Million |
Debt repayment | -4.6 Million | -41.55 Million | -12.37 Million |
Dividends payments | - | - | - |
Common Stock Repurchased | - | - | - |
Common Stock Issuance | 38.03 Million | 15.8 Million | 17.85 Million |
Other Financing Activities | - | - | 565.09 Thousand |
Accounts receivables | -3.84 Million | -671.86 Thousand | - |
Accounts payables | - | 1.29 Million | - |
Inventory | -952.05 Thousand | -1.59 Million | - |
Other working capital | 5.08 Million | 138.69 Thousand | 71.9 Thousand |
Cash at beginning of period | 4.2 Million | 8.16 Million | -0.54 |
Cash at end of period | 1.77 Million | 4.2 Million | 7.27 Million |
Capital Expenditure | -33.25 Million | -53.14 Million | -11.75 Million |
Effect of forex changes on cash | - | - | - |
Net cash flow / Change in cash | -2.43 Million | -3.95 Million | 7.27 Million |
Free Cash Flow | -45.14 Million | -59.14 Million | -15.36 Million |
CUBI
300953
DRDNF
8338
NTPIF
688621