ILA 9497.0
(3.06%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 2.25 Million | -4.86 Million | -1.49 Million | 6.1 Million | 3.42 Million | 2.08 Million |
Net Income | 4.67 Million | -1.56 Million | -3.98 Million | -3.48 Million | 806 Thousand | -4.4 Million |
Depreciation & Amortization | 4.71 Million | 3.7 Million | 4.88 Million | 4.06 Million | 4.37 Million | 4.18 Million |
Deferred income taxes | 235 Thousand | 23 Thousand | -686 Thousand | -1.43 Million | -450 Thousand | -102 Thousand |
Stock-based compensation | 159 Thousand | 218 Thousand | 160 Thousand | 138 Thousand | 38 Thousand | 272 Thousand |
Change in working capital | -5.98 Million | -6.21 Million | -2.21 Million | 6 Million | -660 Thousand | 2.54 Million |
Other non-cash items | -1.53 Million | -1.03 Million | 355 Thousand | 819 Thousand | -684 Thousand | -412 Thousand |
Investing Cash Flow | -3.57 Million | -16.12 Million | -15.63 Million | -5.4 Million | -3.41 Million | -3.84 Million |
Investments in PPE | -5.58 Million | -16.21 Million | -16.8 Million | -5.4 Million | -3.4 Million | -4.27 Million |
Acquisitions | - | - | - | - | -10 Thousand | -26 Thousand |
Investment purchases | - | - | - | - | - | -22 Thousand |
Sales/Maturities of investments | - | - | - | - | - | 470 Thousand |
Other Investing Activities | 2 Million | 93 Thousand | 1.16 Million | 5.4 Million | -144 Thousand | 7000.00 |
Financing Cash Flow | 10.24 Million | 15.79 Million | 6.04 Million | 7.65 Million | - | 197 Thousand |
Debt repayment | -1.7 Million | -1.07 Million | -3.04 Million | -3.69 Million | - | - |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 10.06 Million | - | - | - | - | - |
Other Financing Activities | 1.87 Million | 16.86 Million | 6.04 Million | 7.65 Million | - | 197 Thousand |
Accounts receivables | -4.2 Million | -2.65 Million | -2.93 Million | 9.47 Million | -1.92 Million | 6.81 Million |
Accounts payables | -245 Thousand | 1.14 Million | 2.57 Million | -5.33 Million | 3.29 Million | -969 Thousand |
Inventory | -5.4 Million | -5.06 Million | -681 Thousand | 1.86 Million | -5.38 Million | 161 Thousand |
Other working capital | 3.86 Million | 366 Thousand | -1.16 Million | -4000.00 | 3.36 Million | -3.46 Million |
Cash at beginning of period | 8.02 Million | 13.21 Million | 24.3 Million | 15.95 Million | 15.95 Million | 17.51 Million |
Cash at end of period | 16.94 Million | 8.02 Million | 13.21 Million | 24.3 Million | 15.95 Million | 15.95 Million |
Capital Expenditure | -5.58 Million | -16.21 Million | -16.8 Million | -5.4 Million | -3.4 Million | -4.27 Million |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | 8.91 Million | -5.18 Million | -11.08 Million | 8.34 Million | 9000.00 | -1.56 Million |
Free Cash Flow | -3.32 Million | -21.08 Million | -18.29 Million | 693 Thousand | 19 Thousand | -2.19 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | 2.61 Million | 2.11 Million | 4.67 Million | 389 Thousand | 2.15 Million | 1.47 Million |
Depreciation & Amortization | 1.43 Million | 1.37 Million | 4.71 Million | 1.67 Million | 1.09 Million | 901 Thousand |
Deferred income taxes | 306 Thousand | -409 Thousand | 235 Thousand | 699 Thousand | -388 Thousand | -98 Thousand |
Stock-based compensation | 148 Thousand | 41 Thousand | 159 Thousand | 30 Thousand | 8000.00 | 30 Thousand |
Change in working capital | -8.09 Million | -5.91 Million | -5.98 Million | -725 Thousand | -6.3 Million | 405 Thousand |
Other non-cash items | -320 Thousand | -230 Thousand | -1.53 Million | -301 Thousand | -296 Thousand | -263 Thousand |
Investing Cash Flow | -978 Thousand | 317 Thousand | -3.57 Million | -2.52 Million | -532 Thousand | -646 Thousand |
Investments in PPE | -978 Thousand | -989 Thousand | -5.58 Million | -2.55 Million | -569 Thousand | -1.02 Million |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | 1.3 Million | 2 Million | 30 Thousand | 37 Thousand | 375 Thousand |
Financing Cash Flow | 4.15 Million | -4.43 Million | 10.24 Million | 10.13 Million | 788 Thousand | -260 Thousand |
Debt repayment | -4.15 Million | -4.44 Million | -1.7 Million | -394 Thousand | -461 Thousand | -425 Thousand |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | 12 Thousand | - | 10.06 Million | - | - | - |
Other Financing Activities | -13 Thousand | -3.99 Million | 1.87 Million | 10.52 Million | 1.24 Million | 165 Thousand |
Accounts receivables | -5.43 Million | -820 Thousand | -4.2 Million | -1.27 Million | -4.05 Million | 3.13 Million |
Accounts payables | -209 Thousand | -700 Thousand | -245 Thousand | 1.43 Million | 480 Thousand | -1.03 Million |
Inventory | -2.9 Million | -2.63 Million | -5.4 Million | -666 Thousand | -4.45 Million | -3.24 Million |
Other working capital | 447 Thousand | -1.75 Million | 3.86 Million | -211 Thousand | 1.72 Million | 1.55 Million |
Cash at beginning of period | 9.27 Million | 16.94 Million | 8.02 Million | 7.57 Million | 11.04 Million | 9.49 Million |
Cash at end of period | 8.35 Million | 9.27 Million | 16.94 Million | 16.94 Million | 7.57 Million | 11.04 Million |
Capital Expenditure | -978 Thousand | -989 Thousand | -5.58 Million | -2.55 Million | -569 Thousand | -1.02 Million |
Effect of forex changes on cash | - | - | - | - | - | 2000.00 |
Net cash flow / Change in cash | -921 Thousand | -7.66 Million | 8.91 Million | 9.36 Million | -3.47 Million | 1.54 Million |
Free Cash Flow | -5.07 Million | -4.53 Million | -3.32 Million | -795 Thousand | -4.29 Million | 1.42 Million |
6821
AMBICAAGAR
AVFCF
1087
DCMFINSERV
MTG-B