OTC : AKMYF

Oceansix Future Paths Ltd. — Financials

$0.0002 USD

$0.0 (0.0%)

Volume
235K
Average Volume
14.43K
Market Capitalization
$35.25K
P/E Ratio
-0.01
Dividend Yield
0.00%
Price Target
Year High
$0.10
Year Low
$0.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.66
AKMYF Financial Statements
date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
revenue 2.45M 685K 1.16M 955K 1.51M 1.5M
costOfRevenue 2.12M 501K 2.31M 1.97M 2.83M 2.96M
grossProfit 330K 184K -1.15M -1.02M -1.32M -1.47M
researchAndDevelopmentExpenses 35000 177K 351K 68000 20000 216.37K
generalAndAdministrativeExpenses 2.37M 2.31M 3.11M 1.33M 432K 741K
sellingAndMarketingExpenses 16000 81000 70000 196K 366K 258K
sellingGeneralAndAdministrativeExpenses 2.39M 2.39M 3.18M 1.52M 798K 965.14K
otherExpenses 2.42M 1.81M - - - -
operatingExpenses 4.77M 2.74M 3.74M 1.72M 938K 1.18M
costAndExpenses 6.9M 3.24M 6.05M 3.7M 3.77M 4.14M
netInterestIncome -185.34K 1.97M -246.81K -1.63M -154K 154K
interestIncome 7128 238K 135K 147K 137K 154K
interestExpense 192.47K 95000 135K 147K 137K -
depreciationAndAmortization 363K 187.27K 37665 375.86K 356.09K 279.96K
ebitda -4.07M -429.29K -3.39M -3.94M -1.92M -2.37M
ebit -4.44M -676K -3.43M -4.31M -2.27M -2.65M
nonOperatingIncomeExcludingInterest -75000 -2.39M 1.51M 1.57M 17000 -
operatingIncome -4.51M 3.07M -4.9M -2.74M -2.26M -2.65M
totalOtherIncomeExpensesNet -41000 2.3M -1.76M -1.72M -154K -210.68K
incomeBeforeTax -4.55M -771K -6.69M -4.46M -2.41M -2.86M
incomeTaxExpense -190K -296K 135K - - -
netIncomeFromContinuingOperations -4.36M -475K -3.68M -4.46M -2.41M -2.86M
netIncomeFromDiscontinuedOperations - - - - - -
otherAdjustmentsToNetIncome -290K -3.82M -2.95M - - -
netIncome -4.65M -4.47M -6.69M -4.46M -2.41M -2.86M
netIncomeDeductions - 177.19K - - - -
bottomLineNetIncome -4.65M -4.47M -6.63M -4.46M -2.41M -2.86M
eps -0.03 -0.03 -0.07 -7.09 -0.56 -0.66
date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
cashAndCashEquivalents 379K 488K 5.91M 1.62M 55000 73000
shortTermInvestments - - - - - -
cashAndShortTermInvestments 379K 488K 5.91M 1.62M 55000 73000
netReceivables 1M 968K 582K 492K 527K 700K
accountsReceivables 451.68K 687K 514K 401K 508K 649K
otherReceivables 551.16K 281K 68000 91000 19000 51000
inventory 283K 144K 81000 127K 144K 217K
prepaids 144K 154K 247K 100000 36000 3000.0
otherCurrentAssets 5158 217K - - 36000 -
totalCurrentAssets 1.81M 1.97M 6.82M 2.34M 798K 993K
propertyPlantEquipmentNet 1.48M 1.92M 2.7M 2.92M 2.91M 2.88M
goodwill 1.63M 2.96M - - - -
intangibleAssets 444K 1.36M - - - -
goodwillAndIntangibleAssets 2.07M 4.32M - - - -
longTermInvestments 215.89K 20990 84884 71000 66000 60999
taxAssets -216.89K -20990 - - - -
otherNonCurrentAssets 1111 21000 116 237K - -
totalNonCurrentAssets 3.77M 6.27M 2.78M 3.22M 2.98M 2.94M
otherAssets - - - - - -
totalAssets 5.58M 8.24M 9.6M 5.56M 3.78M 3.94M
totalPayables 743.18K 718.67K 935K 379K 586K 906K
accountPayables 33178 269.67K 619K 379K 586K 906K
otherPayables 710K 449K 316K - - -
accruedExpenses 34820 84961 342K 129K 171K 180K
shortTermDebt 362K 177K 148.8K 94000 148K 261K
capitalLeaseObligationsCurrent 102K 154K 149K 117K 131K -
taxPayables - - - - - -
deferredRevenue 38000 40000 658K 1000 461K -
otherCurrentLiabilities 1.45M 1.86M 524.29K 1.18M 580K 408K
totalCurrentLiabilities 2.73M 2.14M 1.46M 1.31M 1.39M 1.76M
longTermDebt 88000 137K - 4.15M - 906K
capitalLeaseObligationsNonCurrent 730K 802K 1.02M 1.06M 1.07M 1.1M
deferredRevenueNonCurrent -39973 - - - - -
deferredTaxLiabilitiesNonCurrent 107K 138K - - - -
otherNonCurrentLiabilities 1.79M 835K 2.46M 575K 168K -
totalNonCurrentLiabilities 2.72M 1.91M 3.48M 5.79M 1.24M 2M
otherLiabilities 39973 - - - - -
capitalLeaseObligations 832K 956K 1.17M 1.18M 1.2M 1.1M
totalLiabilities 5.49M 4.05M 4.94M 7.1M 2.63M 3.76M
treasuryStock - - - - - -
preferredStock - - - - - -
commonStock 50.86M 50.86M 47.04M 35.7M 34.38M 31M
retainedEarnings -53.59M -48.94M -44.46M -37.78M -33.32M -30.91M
additionalPaidInCapital - - - - - -
date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
netIncome -4.65M -4.47M -6.69M -4.46M -2.41M -2.86M
depreciationAndAmortization 363K 577K 410K 371K 348K 279.96K
deferredIncomeTax -190K -296K 1.19M -122K -117K -
stockBasedCompensation 66000 1.68M 821K 534K 10000 4000
changeInWorkingCapital 481.67K 118K 15000 -29000 -245K -390.99K
accountsReceivables 260.69K 308K -95000 135K 190K -358.72K
inventory -133.4K 44000 48000 26000 5000 45552
accountsPayables -56008 -348K 219K -233K -392K -95849
otherWorkingCapital 410.39K 114K -157K 43000 -48000 18031
otherNonCashItems 2.19M -638K 93000 1.61M 141K 1.01M
netCashProvidedByOperatingActivities -1.74M -3.03M -4.16M -2.09M -2.27M -2.92M
investmentsInPropertyPlantAndEquipment -78000 -44000 -122K -175K -109K -390.99K
acquisitionsNet - -1.51M 6938.41 17898 - 21827
purchasesOfInvestments -17000 - -11000 - - -
salesMaturitiesOfInvestments - - -6938.41 - - -
otherInvestingActivities 140K - 7000 35102 - -11000
netCashProvidedByInvestingActivities 45000 -1.56M -126K -122K -109K -369.16K
netDebtIssuance 1.57M -384K -234K -64222 -149K 1.84M
longTermNetDebtIssuance 1.5M -404K -141K 2.89M -142K 1.8M
shortTermNetDebtIssuance 78000 20000 -93000 -61000 -7000 34164
netStockIssuance - - 7.69M 1.32M 2.47M 1.43M
netCommonStockIssuance - - 7.69M 1.32M 2.47M 1.43M
commonStockIssuance - - 7.69M 1.32M 2.47M 1.43M
commonStockRepurchased - - - - - -
netPreferredStockIssuance - - - - - -
netDividendsPaid - - - - - -
commonDividendsPaid - - - - - -
preferredDividendsPaid - - - - - -
otherFinancingActivities 1.52M -21000 845K 2.59M 69000 -21827
netCashProvidedByFinancingActivities 1.57M -405K 8.3M 3.85M 2.39M 3.24M
date 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
revenue 861K 666K 886.02K 515.87K 558K 1.03M 375K -628K 679K 301K
costOfRevenue 718K 580K 736.69K 529.23K 447K 824.75K 288K -1.56M 860K 609K
grossProfit 143K 86000 149.33K -13359 111K 207.71K 87000 933K -181K -308K
researchAndDevelopmentExpenses 126K - 27874 -319K 120K 102.33K 133K -49000 116K 76000
generalAndAdministrativeExpenses 475K 933K 438K 863K 535K 655K 454K -953K 434K 2.02M
sellingAndMarketingExpenses 286K 132K 69000 -80000 31000 41000 138K -85000 103K 32000
sellingGeneralAndAdministrativeExpenses 761K 1.06M 504.74K 783K 566K 696K 592K -1.04M 537K 2.05M
otherExpenses -31000 -18000 - - - - -95000 - - -
operatingExpenses 856K 1.05M 532.61K 652.55K 685K 714.31K 630K -1.64M 1.37M 2.13M
costAndExpenses 1.57M 1.63M 1.27M 1.18M 1.13M 1.54M 918K -3.2M 2.23M 2.74M
netInterestIncome 458K 249K -454K -207K -51339 138K 53000 160K 86831 1.09M
interestIncome 463K 331K 6000 426K 52000 138K 53000 1.67M 86831 1.09M
interestExpense 5000 82000 460K - 51339 - - - - -
depreciationAndAmortization 126K 90000 86611 177.78K 26657 109.42K 55004 247K 114.2K 111.04K
ebitda -124K -539.89K -320.39K -2.64M -547.34K -257.35K -435.03K 4.7M -1.1M -2.32M
ebit -250K -630K -407K -2.82M -574K -362K -490K 4.45M -1.19M -2.43M
nonOperatingIncomeExcludingInterest -463K -331K 23720 2.15M - -138K -53000 -4.89M - 20737
operatingIncome -713K -961K -383.28K -665.91K -574K -506.6K -543K 8.2M -1.56M -2.43M
totalOtherIncomeExpensesNet 458K 249K -483.72K -2.41M -52000 138K 53000 2.99M 93000 1.08M
incomeBeforeTax -255K -712K -863.13K -3.16M -626K -366.78K -490K 2.55M -1.46M -1.34M
incomeTaxExpense 22000 -10997 -50772 -186K -3000 -4052.81 -2000 -43000 93919 -
netIncomeFromContinuingOperations -277K -701K -816K -2.89M -623K -362.73K -488K 2.84M -1.09M -1.34M
netIncomeFromDiscontinuedOperations - - - - 31000 -40000 -250K - -370K -
otherAdjustmentsToNetIncome - - - - - 4726 -56 -4M 82196 11425
netIncome -277K -701K -812.35K -2.97M -592K -362.73K -738K -1.15M -1.46M -1.34M
netIncomeDeductions - -145 - 79985 - -35274 -56 - 82196 11425
bottomLineNetIncome -277K -700.86K -816K -2.97M -592K -362.73K -738K -1.15M -1.46M -1.34M
eps -0.0 -0.0 -0.01 -0.02 -0.0 -0.0 -0.0 -0.01 -0.01 -0.01
date 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
cashAndCashEquivalents 120K 218K 481.5K 377.06K 254K 804.6K 83000 488K 1.07M 2.26M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 120K 218K 481.5K 377.06K 254K 804.6K 83000 488K 1.07M 2.26M
netReceivables 975K 1.25M 1.11M 1M 807K 856.51K 964K 968K 1.34M 1.25M
accountsReceivables 319K 534K 574.41K 451.68K 457K 613.93K 533K 687K 758K 679K
otherReceivables 656K 718K 540.44K 551.16K 350K 242.58K 431K 281K 578K 575K
inventory 79000 301K 145.85K 315.38K 164K 95832 97000 144K 279K 349K
prepaids - - - 144K - -243K - 154K - -
otherCurrentAssets - - - -4123 - 243K - 217K - -
totalCurrentAssets 1.17M 1.77M 1.74M 1.8M 1.22M 1.76M 1.14M 1.97M 2.68M 3.87M
propertyPlantEquipmentNet 1.59M 1.49M 1.41M 1.47M 1.76M 1.86M 1.92M 1.92M 2.15M 2.98M
goodwill 2.14M 2.05M 1.59M 1.62M 2.94M 3.01M 3.02M 2.96M 2.26M 2.29M
intangibleAssets 1.09M 1.1M 401K 444K 1.26M 1.32M 1.36M 1.36M 2.73M 2.76M
goodwillAndIntangibleAssets 3.23M 3.15M 1.99M 2.07M 4.2M 4.34M 4.38M 4.32M 4.99M 5.05M
longTermInvestments - - 146.85K 215.89K 29856 27951 22014 - 75459 76122
taxAssets - - -2.14M -227.6K -29856 6.19M -22014 - -75459 -76122
otherNonCurrentAssets 18000 82219 2.14M 218K 30000 -6.2M 22000 21000 76000 76000
totalNonCurrentAssets 4.84M 4.72M 3.55M 3.75M 5.99M 6.22M 6.32M 6.27M 7.21M 8.11M
otherAssets - - - - - - - - - -
totalAssets 6.01M 6.49M 5.29M 5.55M 7.22M 7.97M 7.47M 8.24M 9.9M 11.98M
totalPayables 2.22M 956.86K 782.19K 743.18K 637.93K 877.47K 569.38K 1.17M 863.81K 914.47K
accountPayables 633K 956.86K 783K 33178 641K 877.47K 569K 719K 870K 913K
otherPayables 1.59M 1.5M -808 710K -3073 - 379 449K -6187 1467
accruedExpenses - - - 34820 - - - 565K - -
shortTermDebt 1.29M 426K 438K 362K 232K 304.47K 102K 177K 104K 166K
capitalLeaseObligationsCurrent 103K 90000 75000 102K 97000 - 109K 154K 130K 134K
taxPayables - - - - - - - - - -
deferredRevenue - - - 38000 - - - 40000 - -
otherCurrentLiabilities 1000 1.5M 1.29M 2.9M 1.12M 990.27K 1.13M 1.24M 1.2M 1.38M
totalCurrentLiabilities 3.62M 2.98M 2.58M 2.72M 2.09M 2.17M 1.92M 2.14M 2.3M 2.6M
longTermDebt 9000 1.3M 1.64M 88000 781K 175.69K 140K 137K 49000 52000
capitalLeaseObligationsNonCurrent 661K 664K 712K 730K 723K 764.67K 818K 802K 842K 873K
deferredRevenueNonCurrent - - - 726.27K - - - - - -
deferredTaxLiabilitiesNonCurrent 115K 79000 65931 106.45K 123K - 136K 138K - 728K
otherNonCurrentLiabilities 2.46M 776.59K 980K 1.79M 998K 1.71M 929K 835K 1.54M 1.08M
totalNonCurrentLiabilities 3.24M 2.82M 3.39M 2.72M 2.62M 2.65M 2.02M 1.91M 2.43M 2.73M
otherLiabilities - 1.3M - - - - - - - -
capitalLeaseObligations 764K 754K 787K 832K 820K 764.67K 927K 956K 972K 1.01M
totalLiabilities 6.86M 7.1M 5.97M 5.43M 4.71M 4.82M 3.94M 4.05M 4.73M 5.33M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 51.78M 51.77M 51.04M 50.6M 50.86M 50.77M 50.86M 50.86M 49.65M 49.65M
retainedEarnings -55.38M -55.11M -54.35M -53.32M -50.66M -49.99M -49.68M -48.94M -47.78M -46.32M
additionalPaidInCapital - - - - - - - - - -
date 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30
netIncome -277K -700.86K -812.35K -2.97M -615.09K -362.73K -738K -1.15M -1.46M -1.34M
depreciationAndAmortization 126K 90000 86611 177.78K 26657 109.42K 55000 247K 121K 112K
deferredIncomeTax 24000 -13000 -51000 -181K -3000 -4000 -2000 -60000 667K -1.46M
stockBasedCompensation 1000 - - 12000 9000 10000 35000 43000 43000 1.42M
changeInWorkingCapital 225K 115K 14932 283.78K -231.72K 354.33K 67000 558K -144K -152K
accountsReceivables 326K -150.63K 14932 71549 -67280 130.82K 118K 438K -108K 101K
inventory 228K -155.86K 130.41K -107.36K -69656 -1148.78 49000 155K 70000 -92000
accountsPayables -335K 190.73K 55749 -5533.0 -244.3K 356.47K -152K -192K -6000 -10000
otherWorkingCapital 6000 230.76K -186.16K 325.12K 149.52K -131.82K 52000 157K -100000 -151K
otherNonCashItems -483K -277.14K 361.38K 2.61M 556.09K -434.23K -50000 -57000 -120K 570K
netCashProvidedByOperatingActivities -384K -786K -321.56K -300.35K -698.61K -65910 -633K -423K -896K -855K
investmentsInPropertyPlantAndEquipment -92000 -145.91K -23892 -198.49K -14342 -11000 - -3000 -20000 -9000
acquisitionsNet - -108K - 2380.91 -3428.09 -16077 218.02K -52000 -19380 -1.42M
purchasesOfInvestments - -1000 - -16856 - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities 68000 62778 61723 69410 0.09 -11000 -16 - 19380 -45122
netCashProvidedByInvestingActivities -24000 -192.14K 37830 -143.55K -17770 -16077 218K -55000 -20000 -1.47M
netDebtIssuance 301K 710K 396K 21478 65000 103.51K -15000 -278K -34000 -36000
longTermNetDebtIssuance 231K 695K 368K 584K 65000 783K 63000 -298K -34000 -36000
shortTermNetDebtIssuance 70000 15000 28000 21478 - 78000 -78000 20000 - -
netStockIssuance - 9916.0 - - - - - - - -
netCommonStockIssuance - 9916.0 - - - - - - - -
commonStockIssuance - 9916.0 - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - -3522.0 -1000 583.52K 37643 757.49K 63004 80000 -95000 -1000
netCashProvidedByFinancingActivities 301K 716.39K 393.24K 611.04K 102.64K 858.7K -15000 -198K -129K -37000