Fundamentals - Annual Cash Flow
| Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | Year Ending Dec 2017 (Restated) | Year Ending Dec 2016 (Restated) | Year Ending Dec 2015 (Update) | |
|---|---|---|---|---|---|
| Net Income/Starting Line | -15.55 | -21.68 | -24.72 | -32.50 | -25.42 |
| Depreciation – Supplemental | 0.32 | 0.46 | 0.64 | 0.70 | 0.44 |
| Depreciation/Depletion | 0.32 | 0.46 | 0.64 | 0.70 | 0.44 |
| Deferred Taxes | -0.06 | -0.11 | 0.07 | -0.01 | -0.06 |
| Unusual Items | -- | 0.60 | 0.31 | -0.01 | |
| Other Non-Cash Items | 1.11 | 2.99 | 3.78 | 4.07 | 2.35 |
| Non-Cash Items | 1.11 | 3.59 | 4.10 | 4.07 | 2.35 |
| Accounts Receivable | -0.04 | 0.32 | 0.15 | 0.89 | -0.19 |
| Inventories | -1.22 | 1.40 | -0.58 | -0.91 | -2.53 |
| Prepaid Expenses | 0.06 | 0.73 | -0.44 | 0.18 | -0.61 |
| Accounts Payable | 0.37 | 0.49 | -1.61 | 0.95 | 1.08 |
| Accrued Expenses | 0.02 | -0.22 | -0.15 | -0.20 | 0.35 |
| Other Liabilities | 0.17 | 0.23 | 0.07 | 0.09 | -0.59 |
| Changes in Working Capital | -0.64 | 2.96 | -2.56 | 1.00 | -2.49 |
| Cash from Operating Activities | -14.82 | -14.77 | -22.46 | -26.75 | -25.18 |
| Purchase of Fixed Assets | -0.02 | -0.01 | -0.02 | -0.45 | -0.58 |
| Capital Expenditures | -0.02 | -0.01 | -0.02 | -0.45 | -0.58 |
| Sale of Fixed Assets | -- | -- | 0.02 | ||
| Sale/Maturity of Investment | 1.67 | ||||
| Investment, Net | -- | ||||
| Purchase of Investments | -- | ||||
| Other Investing Cash Flow Items, Total | -- | -- | 0.02 | 1.67 | |
| Cash from Investing Activities | -0.02 | -0.01 | -0.02 | -0.44 | 1.08 |
| Other Financing Cash Flow | -- | -- | -0.50 | ||
| Financing Cash Flow Items | -- | -- | -0.50 | ||
| Sale/Issuance of Common | 21.78 | 13.58 | 16.47 | 15.19 | -- |
| Common Stock, Net | 21.78 | 13.58 | 16.47 | 15.19 | -- |
| Sale/Issuance of Preferred | -- | ||||
| Preferred Stock, Net | -- | ||||
| Options Exercised | -- | -- | 0.04 | 0.02 | 0.14 |
| Warrants Converted | 1.43 | -- | |||
| Issuance (Retirement) of Stock, Net | 23.20 | 13.58 | 16.51 | 15.21 | 0.14 |
| Short Term Debt Issued | -- | ||||
| Short Term Debt, Net | -- | ||||
| Long Term Debt Issued | -- | -- | 20.00 | ||
| Long Term Debt, Net | -- | -- | 20.00 | ||
| Total Debt Reduction | -1.72 | -3.87 | -3.10 | -0.92 | |
| Issuance (Retirement) of Debt, Net | -1.72 | -3.87 | -3.10 | 19.08 | -- |
| Cash from Financing Activities | 21.48 | 9.71 | 13.41 | 33.78 | 0.14 |
| Net Change in Cash | 6.65 | -5.08 | -9.08 | 6.60 | -23.96 |
| Net Cash - Beginning Balance | 10.35 | 15.42 | 24.50 | 17.90 | 41.83 |
| Net Cash - Ending Balance | 16.99 | 10.35 | 15.42 | 24.50 | 17.87 |
| Cash Interest Paid | 1.50 | 1.50 | 2.30 | 1.30 | |
| Cash Taxes Paid | 0.02 | 0.03 | 0.02 | 0.05 | 0.16 |
For a more complete picture of our financial results, please review our SEC Filings
In millions of USD (except for per share items)
Copyright Refinitiv