USD 0.0
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Operating Cash Flow | -15.93 Thousand | 79.32 Thousand | -55.58 Thousand | -20.3 Thousand | 220.61 Thousand | - |
Net Income | -172.4 Thousand | -193.61 Thousand | -212.24 Thousand | -5327.00 | 28.13 Thousand | -20.03 Thousand |
Depreciation & Amortization | 99.62 Thousand | 82.81 Thousand | 66 Thousand | - | - | - |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 56.85 Thousand | 190.12 Thousand | 90.66 Thousand | -14.97 Thousand | 192.48 Thousand | 20.03 Thousand |
Other non-cash items | 139.25 Thousand | 50.37 Thousand | 86.45 Thousand | 75.77 Thousand | 11.65 Thousand | - |
Investing Cash Flow | - | -100.87 Thousand | - | - | -198 Thousand | - |
Investments in PPE | - | -100.87 Thousand | - | - | -198 Thousand | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | -100.88 | - | - | - | - |
Financing Cash Flow | 15.93 Thousand | 21.17 Thousand | 53.64 Thousand | - | - | - |
Debt repayment | -15.93 Thousand | -21.17 Thousand | -53.64 Thousand | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | 21.18 | 53.64 | - | - | - |
Accounts receivables | - | 21 Thousand | -21 Thousand | 11.65 Thousand | -11.65 Thousand | - |
Accounts payables | 60 Thousand | 93.74 Thousand | 66.54 Thousand | -86.91 Thousand | - | - |
Inventory | - | 509.00 | - | -509.00 | - | - |
Other working capital | -3150.00 | 74.88 Thousand | 45.12 Thousand | 60.8 Thousand | 204.13 Thousand | 20.03 Thousand |
Cash at beginning of period | - | 375.00 | 2316.00 | 22.61 Thousand | - | - |
Cash at end of period | - | - | 375.00 | 2316.00 | 22.61 Thousand | - |
Capital Expenditure | - | -100.87 Thousand | - | - | -198 Thousand | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | -375.00 | -1941.00 | -20.3 Thousand | 22.61 Thousand | - |
Free Cash Flow | -15.93 Thousand | -21.55 Thousand | -55.58 Thousand | -20.3 Thousand | 22.61 Thousand | - |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -172.4 Thousand | -30.64 Thousand | -58.9 Thousand | -43.5 Thousand | -39.35 Thousand | -15.72 Thousand |
Depreciation & Amortization | 99.62 Thousand | 24.9 Thousand | 24.9 Thousand | 24.9 Thousand | 24.9 Thousand | 24.9 Thousand |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 56.85 Thousand | -151.00 | 27 Thousand | 15 Thousand | 15 Thousand | -21.34 Thousand |
Other non-cash items | 139.25 Thousand | 46.81 Thousand | 22.81 Thousand | 49.81 Thousand | 49.81 Thousand | -8848.00 |
Investing Cash Flow | - | - | - | - | - | - |
Investments in PPE | - | - | - | - | - | - |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | 15.93 Thousand | 5893.00 | 7000.00 | 3597.00 | -556.00 | 12.16 Thousand |
Debt repayment | -15.93 Thousand | -5893.00 | -7000.00 | -3597.00 | -556.00 | -12.16 Thousand |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | - | - | - | - | - | - |
Accounts receivables | - | - | - | - | - | 21 Thousand |
Accounts payables | 60 Thousand | 2999.00 | 27 Thousand | - | - | 37.66 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | -3150.00 | -3150.00 | - | - | 15 Thousand | -80 Thousand |
Cash at beginning of period | - | - | - | - | - | - |
Cash at end of period | - | - | - | - | - | - |
Capital Expenditure | - | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | - | - | - | - | - | - |
Free Cash Flow | -15.93 Thousand | -5893.00 | -7000.00 | -3597.00 | 556.00 | -12.16 Thousand |
AVG
MS-PK
HROW
APTUS
MLFB
CFE