Verimatrix S.A.
ISDCF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$10 | -$14 | -$18 | $4 |
| Dep. & Amort. | $0 | $8 | $5 | $5 |
| Deferred Tax | $0 | $0 | -$1 | -$1 |
| Stock-Based Comp. | $0 | $1 | $0 | $0 |
| Change in WC | $3 | $5 | $0 | $0 |
| Other Non-Cash | $6 | $0 | $16 | $4 |
| Operating Cash Flow | -$2 | -$1 | $3 | $13 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$0 | -$0 | -$0 | -$1 |
| Net Acquisitions | $0 | $0 | $0 | $9 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$2 | -$2 | -$3 | -$8 |
| Investing Cash Flow | -$2 | -$3 | -$3 | $1 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$7 | -$2 | -$13 | -$15 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$2 | -$2 | -$2 | -$1 |
| Financing Cash Flow | -$8 | -$4 | -$15 | -$16 |
| Forex Effect | $0 | -$0 | -$0 | -$0 |
| Net Chg. in Cash | -$12 | -$7 | -$15 | -$3 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $23 | $30 | $45 | $49 |
| End Cash | $11 | $23 | $30 | $45 |
| Free Cash Flow | -$4 | -$4 | $3 | $12 |