USD 10.5
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | -1.84 Million | -15.64 Million | -42.21 Million | -55.1 Million | 1.03 Million | 489.49 Thousand |
Net Income | 1.9 Million | 1.32 Million | 1.1 Million | 1.43 Million | 436.34 Thousand | 380.41 Thousand |
Depreciation & Amortization | 160.3 Thousand | 161.54 Thousand | 171.93 Thousand | 223.25 Thousand | 171.49 Thousand | 156.96 Thousand |
Deferred income taxes | -212.91 Thousand | -56.73 Thousand | - | -13.43 Thousand | -34.06 Thousand | -15.54 Thousand |
Stock-based compensation | - | - | - | - | 57.55 Thousand | 40.99 Thousand |
Change in working capital | -62.61 Thousand | 60.28 Thousand | -113.72 Thousand | -545 Thousand | 42.09 Thousand | -114.16 Thousand |
Other non-cash items | -3.3 Million | -16.81 Million | -43.03 Million | -55.75 Million | 363.1 Thousand | 40.83 Thousand |
Investing Cash Flow | -41.93 Million | 515.21 Thousand | 13.49 Million | 48.08 Million | -1.12 Million | -25.24 Million |
Investments in PPE | -156.07 Thousand | -21.63 Thousand | -116.61 Thousand | -172.76 Thousand | -70.66 Thousand | -134.47 Thousand |
Acquisitions | 2820.00 | - | - | - | 591.57 Thousand | -18.08 Million |
Investment purchases | -14.68 Million | -4.21 Million | - | -4.57 Million | -6.19 Million | -6.9 Million |
Sales/Maturities of investments | 3.75 Million | 1.73 Million | 3.22 Million | 7.46 Million | 5.5 Million | 367.33 Thousand |
Other Investing Activities | -34.84 Million | -13.8 Million | -31.23 Million | -9.42 Million | -962.88 Thousand | -488.8 Thousand |
Financing Cash Flow | 41.23 Million | 15.07 Million | 402.88 Thousand | 29.37 Million | 12.93 Million | 17.3 Million |
Debt repayment | -2.91 Million | -6.07 Million | -10.64 Million | -7.14 Million | - | -9.29 Million |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | -482.42 Thousand | - | - | -881.31 Thousand |
Common Stock Issuance | - | - | - | - | - | 8.71 Million |
Other Financing Activities | 141.11 Thousand | -64.19 Thousand | 72.48 Thousand | -206.08 Thousand | 12.93 Million | 17.88 Million |
Accounts receivables | - | - | - | - | -33.55 Thousand | -163.05 Thousand |
Accounts payables | - | - | - | - | 75.64 Thousand | 48.88 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | -62.61 Thousand | - | - | - | 5.23 | -21.61 |
Cash at beginning of period | - | 2.00 | - | 21.88 Million | 9.03 Million | 16.47 Million |
Cash at end of period | -2.53 Million | -48.76 Thousand | -28.31 Million | - | 21.88 Million | 9.03 Million |
Capital Expenditure | -156.07 Thousand | -21.63 Thousand | -116.61 Thousand | -172.76 Thousand | -70.66 Thousand | -134.47 Thousand |
Effect of forex changes on cash | - | - | - | -22.37 Million | - | - |
Net cash flow / Change in cash | -2.53 Million | -48.76 Thousand | -28.31 Million | -21.88 Million | 12.84 Million | -7.44 Million |
Free Cash Flow | -1.99 Million | -15.66 Million | -42.32 Million | -55.28 Million | 965.87 Thousand | 355.02 Thousand |
Breakdown | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 1.9 Million | 373.69 Thousand | 625.85 Thousand | 483.18 Thousand | 417.77 Thousand | 464 Thousand |
Depreciation & Amortization | 160.3 Thousand | - | - | - | - | - |
Deferred income taxes | -212.91 Thousand | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | -62.61 Thousand | - | - | - | - | - |
Other non-cash items | -3.3 Million | -373.69 Thousand | -625.85 Thousand | -483.18 Thousand | -417.77 Thousand | -464 Thousand |
Investing Cash Flow | -41.93 Million | - | - | - | - | - |
Investments in PPE | -156.07 Thousand | - | - | - | - | - |
Acquisitions | 2820.00 | - | - | - | - | - |
Investment purchases | -14.68 Million | - | - | - | - | - |
Sales/Maturities of investments | 3.75 Million | - | - | - | - | - |
Other Investing Activities | -34.84 Million | - | - | - | - | - |
Financing Cash Flow | 41.23 Million | - | - | - | - | - |
Debt repayment | -2.91 Million | - | - | - | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | 141.11 Thousand | - | - | - | - | - |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | - | - | - | - | - | - |
Other working capital | - | - | - | - | - | - |
Cash at beginning of period | - | - | - | - | - | - |
Cash at end of period | -2.53 Million | - | - | - | - | - |
Capital Expenditure | -156.07 Thousand | - | - | - | - | - |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -2.53 Million | - | - | - | - | - |
Free Cash Flow | -1.99 Million | - | - | - | - | - |
MXO
0719
VSEC
002460
PEV
3306