Elys BMG Group, Inc.
ELYS · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$18 | -$15 | -$10 | -$9 |
| Dep. & Amort. | $2 | $1 | $1 | $1 |
| Deferred Tax | -$2 | -$0 | -$0 | -$0 |
| Stock-Based Comp. | $3 | $2 | $1 | $0 |
| Change in WC | $1 | -$1 | $2 | $2 |
| Other Non-Cash | $10 | $6 | $6 | $6 |
| Operating Cash Flow | -$4 | -$8 | -$0 | -$0 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$3 | -$1 | -$0 | -$0 |
| Net Acquisitions | $0 | -$6 | $0 | -$0 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $0 | $0 | $0 | $0 |
| Investing Cash Flow | -$3 | -$7 | -$0 | -$0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $1 | -$1 | -$3 | $0 |
| Stock Issued | $3 | $4 | $9 | $1 |
| Stock Repurch. | $0 | $0 | $0 | $1 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | $1 | -$0 | $7 | -$1 |
| Financing Cash Flow | $4 | $3 | $13 | -$0 |
| Forex Effect | -$1 | -$1 | $1 | -$0 |
| Net Chg. in Cash | -$4 | -$12 | $13 | -$1 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $8 | $20 | $7 | $8 |
| End Cash | $4 | $8 | $20 | $7 |
| Free Cash Flow | -$7 | -$8 | -$0 | -$0 |