USD 0.0
(0.0%)
Breakdown | 2017 | 2016 |
---|---|---|
Operating Cash Flow | -2.61 Million | -2.79 Million |
Net Income | -6.29 Million | -6.9 Million |
Depreciation & Amortization | 1.07 Million | 748.23 Thousand |
Deferred income taxes | - | - |
Stock-based compensation | - | - |
Change in working capital | 829.08 Thousand | 786.38 Thousand |
Other non-cash items | 3.12 Million | 2.71 Million |
Investing Cash Flow | 118.69 Thousand | -35.29 Thousand |
Investments in PPE | -36.3 Thousand | -35.29 Thousand |
Acquisitions | - | - |
Investment purchases | - | - |
Sales/Maturities of investments | - | - |
Other Investing Activities | 155 Thousand | - |
Financing Cash Flow | 2.48 Million | 3.25 Million |
Debt repayment | -2.19 Million | -2.34 Million |
Dividends payments | - | - |
Common Stock Repurchased | - | - |
Common Stock Issuance | 295 Thousand | 912 Thousand |
Other Financing Activities | - | - |
Accounts receivables | 21.16 Thousand | 291.47 Thousand |
Accounts payables | 772.83 Thousand | 1.06 Million |
Inventory | - | - |
Other working capital | 35.08 Thousand | -571.8 Thousand |
Cash at beginning of period | 448.57 Thousand | 19.49 Thousand |
Cash at end of period | 441.16 Thousand | 448.57 Thousand |
Capital Expenditure | -36.3 Thousand | -35.29 Thousand |
Effect of forex changes on cash | - | - |
Net cash flow / Change in cash | -7407.00 | 429.07 Thousand |
Free Cash Flow | -2.65 Million | -2.83 Million |
Breakdown | 2016 FY | 2015 FY |
---|---|---|
Operating Cash Flow | - | - |
Net Income | -6.29 Million | -6.9 Million |
Depreciation & Amortization | 1.07 Million | 748.23 Thousand |
Deferred income taxes | - | - |
Stock-based compensation | - | - |
Change in working capital | 829.08 Thousand | 786.38 Thousand |
Other non-cash items | 3.12 Million | 2.71 Million |
Investing Cash Flow | 118.69 Thousand | -35.29 Thousand |
Investments in PPE | -36.3 Thousand | -35.29 Thousand |
Acquisitions | - | - |
Investment purchases | - | - |
Sales/Maturities of investments | - | - |
Other Investing Activities | 155 Thousand | - |
Financing Cash Flow | 2.48 Million | 3.25 Million |
Debt repayment | -2.19 Million | -2.34 Million |
Dividends payments | - | - |
Common Stock Repurchased | - | - |
Common Stock Issuance | 295 Thousand | 912 Thousand |
Other Financing Activities | - | - |
Accounts receivables | 21.16 Thousand | 291.47 Thousand |
Accounts payables | 772.83 Thousand | 1.06 Million |
Inventory | - | - |
Other working capital | 35.08 Thousand | -571.8 Thousand |
Cash at beginning of period | 448.57 Thousand | 19.49 Thousand |
Cash at end of period | 441.16 Thousand | 448.57 Thousand |
Capital Expenditure | -36.3 Thousand | -35.29 Thousand |
Effect of forex changes on cash | - | - |
Net cash flow / Change in cash | -7407.00 | 429.07 Thousand |
Free Cash Flow | -2.65 Million | -2.83 Million |
PBKOF
ESCORTS
H2O
600500
MBO
0883