Cash Flow
Cash Flow
| Year Ending Dec 2021 (Update) | Year Ending Dec 2020 (Update) | Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | |
|---|---|---|---|---|
| Net Income/Starting Line | 0.38 | -2.21 | -3.14 | 0.23 |
| Depreciation – Supplemental | 1.97 | 1.97 | 1.18 | 0.32 |
| Depreciation/Depletion | 1.97 | 1.97 | 1.18 | 0.32 |
| Unusual Items | -- | 0.14 | 0.64 | 0.00 |
| Other Non-Cash Items | 5.69 | 3.48 | 1.55 | 2.52 |
| Non-Cash Items | 5.69 | 3.62 | 2.18 | 2.52 |
| Accounts Receivable | -6.99 | -10.67 | -0.63 | -2.79 |
| Prepaid Expenses | -1.17 | -3.52 | -0.34 | -0.32 |
| Accounts Payable | -0.01 | 0.13 | -0.05 | -0.08 |
| Accrued Expenses | 0.48 | 1.42 | -0.43 | 0.23 |
| Other Liabilities | 0.39 | 2.95 | -0.43 | 0.69 |
| Changes in Working Capital | -7.31 | -9.69 | -1.88 | -2.27 |
| Cash from Operating Activities | 0.73 | -6.31 | -1.66 | 0.79 |
| Purchase of Fixed Assets | -0.10 | -0.07 | -0.09 | -0.03 |
| Purchase/Acquisition of Intangibles | -0.01 | -1.50 | -0.06 | |
| Software Development Costs | -0.36 | -0.04 | ||
| Capital Expenditures | -0.46 | -0.12 | -1.59 | -0.09 |
| Acquisition of Business | -- | -8.99 | -5.60 | |
| Intangible, Net | -0.02 | |||
| Other Investing Cash Flow Items, Total | -0.02 | -- | -8.99 | -5.60 |
| Cash from Investing Activities | -0.49 | -0.12 | -10.58 | -5.69 |
| Other Financing Cash Flow | -1.61 | -4.39 | ||
| Financing Cash Flow Items | -1.61 | -4.39 | ||
| Sale/Issuance of Common | 70.67 | -- | 21.30 | 8.16 |
| Common Stock, Net | 70.67 | -- | 21.30 | 8.16 |
| Repurchase/Retirement of Common/Preferred | -- | |||
| Options Exercised | 4.86 | 2.49 | 0.88 | 0.52 |
| Issuance (Retirement) of Stock, Net | 75.54 | 2.49 | 22.18 | 8.69 |
| Cash from Financing Activities | 73.92 | -1.90 | 22.18 | 8.69 |
| Net Change in Cash | 74.16 | -8.34 | 9.94 | 3.79 |
| Net Cash - Beginning Balance | 10.52 | 18.85 | 8.91 | 5.12 |
| Net Cash - Ending Balance | 84.68 | 10.52 | 18.85 | 8.91 |
| Cash Interest Paid | -- | -- | -- | -- |
| Cash Taxes Paid | -- | -- | -- | -- |
In millions of USD (except for per share items)
Copyright Refinitiv