Computer Modelling Group Ltd.
CMDXF · OTC
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $3 | $3 | $5 | $10 |
| Dep. & Amort. | $3 | $2 | $2 | $2 |
| Deferred Tax | -$0 | -$0 | -$1 | -$0 |
| Stock-Based Comp. | -$1 | $0 | -$0 | -$1 |
| Change in WC | -$6 | $1 | $8 | -$2 |
| Other Non-Cash | -$0 | $0 | $2 | -$1 |
| Operating Cash Flow | -$2 | $7 | $16 | $8 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$1 | -$1 | -$0 |
| Net Acquisitions | -$5 | $0 | -$7 | -$29 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$4 | $0 | $0 | $0 |
| Investing Cash Flow | -$10 | -$1 | -$8 | -$30 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$1 | -$1 | -$1 | -$1 |
| Stock Issued | $1 | $0 | $0 | $2 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | -$1 | -$4 | -$4 | -$4 |
| Other Fin. Act. | -$0 | $0 | $0 | $0 |
| Financing Cash Flow | -$1 | -$5 | -$4 | -$2 |
| Forex Effect | $2 | -$1 | $1 | $2 |
| Net Chg. in Cash | -$11 | $0 | $4 | -$22 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $44 | $44 | $40 | $61 |
| End Cash | $33 | $44 | $44 | $40 |
| Free Cash Flow | -$3 | $6 | $15 | $8 |