tonies SE (TNIEF)
USD 7.95
(0.0%)
USD 7.95
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 8.14 Million | -74.38 Million | -26.42 Million | 3.75 Million | 2.19 Million | -4.59 Million |
| Net Income | -11.8 Million | -31.66 Million | -240.5 Million | -18.2 Million | -5.77 Million | 1.78 Million |
| Depreciation & Amortization | 19.48 Million | 18.41 Million | 14.2 Million | 11.33 Million | 1.36 Million | 1.11 Million |
| Deferred income taxes | 6.68 Million | -5.54 Million | -2.15 Million | -3.47 Million | - | - |
| Stock-based compensation | 4.94 Million | 24.24 Million | 2.15 Million | 3.47 Million | - | - |
| Change in working capital | -5.47 Million | -63.31 Million | 11.54 Million | 10.28 Million | 7.5 Million | -23.25 Million |
| Other non-cash items | -5.68 Million | -16.51 Million | 188.33 Million | 339 Thousand | -906.18 Thousand | 15.76 Million |
| Investing Cash Flow | -12.9 Million | -13.55 Million | -8.93 Million | -7.67 Million | -2.43 Million | -2.72 Million |
| Investments in PPE | -12.99 Million | -13.55 Million | -8.93 Million | -7.67 Million | -1.1 Million | -2.72 Million |
| Acquisitions | - | - | - | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | 87 Thousand | -10.14 Million | -5.63 Million | -4.21 Million | -1.32 Million | - |
| Financing Cash Flow | 11.59 Million | 67.23 Million | 102.51 Million | 6.08 Million | -1.1 Million | 10.31 Million |
| Debt repayment | -15 Million | -332 Thousand | -100.02 Million | -10.42 Million | - | -10.31 Million |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | 60 Million | 191.28 Million | 10.41 Million | - | - |
| Other Financing Activities | 1000.00 | 7.56 Million | 11.24 Million | 6.09 Million | -1.1 Million | - |
| Accounts receivables | -14.27 Million | -12.48 Million | -5.46 Million | 204 Thousand | - | -11.97 Million |
| Accounts payables | -505 Thousand | 4.05 Million | 10.47 Million | 11.26 Million | - | - |
| Inventory | 8.25 Million | -52.79 Million | -8.46 Million | -10.36 Million | -7.71 Million | -11.23 Million |
| Other working capital | 1.06 Million | -2.09 Million | 14.99 Million | 9.18 Million | 15.22 Million | -38.87 Thousand |
| Cash at beginning of period | 54.91 Million | 75.59 Million | 9.07 Million | 6.84 Million | 3.68 Million | 693.61 Thousand |
| Cash at end of period | 59.28 Million | 54.91 Million | 75.59 Million | 9.07 Million | 807.28 Thousand | 3.68 Million |
| Capital Expenditure | -12.99 Million | -13.55 Million | -8.93 Million | -7.67 Million | -1.1 Million | -2.72 Million |
| Effect of forex changes on cash | -2.45 Million | 21 Thousand | -632 Thousand | 63 Thousand | -55.61 Thousand | - |
| Net cash flow / Change in cash | 4.37 Million | -20.67 Million | 66.51 Million | 2.23 Million | -2.87 Million | 2.99 Million |
| Free Cash Flow | -4.85 Million | -87.93 Million | -35.36 Million | -3.92 Million | 1.08 Million | -7.32 Million |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -7.83 Million | -7.83 Million | -6.87 Million | -11.8 Million | -6.87 Million | 974.5 Thousand |
| Depreciation & Amortization | 5.53 Million | 5.53 Million | 4.91 Million | 19.48 Million | 4.91 Million | 4.82 Million |
| Deferred income taxes | - | - | 4.05 Million | 6.68 Million | - | -46.06 Million |
| Stock-based compensation | 476 Thousand | 476 Thousand | 1.3 Million | 4.94 Million | 1.3 Million | 1.87 Million |
| Change in working capital | -22.19 Million | -22.19 Million | 15.53 Million | -5.47 Million | 15.53 Million | -18.01 Million |
| Other non-cash items | 10.92 Million | 10.92 Million | 6.21 Million | -5.68 Million | 6.21 Million | -6.67 Million |
| Investing Cash Flow | -2.89 Million | -2.89 Million | -3.98 Million | -12.9 Million | -3.98 Million | -2.46 Million |
| Investments in PPE | -876 Thousand | -876 Thousand | -720 Thousand | -12.99 Million | -720 Thousand | -1.29 Million |
| Acquisitions | - | - | - | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -2.02 Million | -2.02 Million | -3.26 Million | 87 Thousand | -3.26 Million | -1.17 Million |
| Financing Cash Flow | -2.08 Million | -2.08 Million | 6.37 Million | 11.59 Million | 6.37 Million | -575.5 Thousand |
| Debt repayment | - | - | -15 Million | -15 Million | - | - |
| Dividends payments | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | -2.08 Million | -2.08 Million | 6.37 Million | 1000.00 | 6.37 Million | -575.5 Thousand |
| Accounts receivables | 11.22 Million | 11.22 Million | -16.26 Million | -14.27 Million | -16.26 Million | 9.12 Million |
| Accounts payables | - | - | -426 Thousand | -505 Thousand | - | -79 Thousand |
| Inventory | -24.59 Million | -24.59 Million | 25.64 Million | 8.25 Million | 25.64 Million | -21.52 Million |
| Other working capital | -8.82 Million | -8.82 Million | 6.14 Million | 1.06 Million | 6.14 Million | -5.61 Million |
| Cash at beginning of period | - | - | 14.6 Million | 54.91 Million | - | 54.91 Million |
| Cash at end of period | -17.02 Million | -17.02 Million | 59.28 Million | 59.28 Million | 22.34 Million | 14.6 Million |
| Capital Expenditure | -876 Thousand | -876 Thousand | -720 Thousand | -12.99 Million | -720 Thousand | -1.29 Million |
| Effect of forex changes on cash | 1.03 Million | 1.03 Million | -1.13 Million | -2.45 Million | -1.13 Million | -95.5 Thousand |
| Net cash flow / Change in cash | -17.02 Million | -17.02 Million | 44.68 Million | 4.37 Million | 22.34 Million | -40.31 Million |
| Free Cash Flow | -13.96 Million | -13.96 Million | 20.36 Million | -4.85 Million | 20.36 Million | -18.31 Million |
BRMG
OPG
CTT
AHGIF
REXR-PC
FIBRAPL14