MediPharm Labs Corp.
MEDIF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$11 | -$13 | -$30 | -$55 |
| Dep. & Amort. | $3 | $3 | $3 | $6 |
| Deferred Tax | $0 | -$3 | -$0 | $0 |
| Stock-Based Comp. | $1 | $2 | $3 | $2 |
| Change in WC | $2 | $3 | $6 | $22 |
| Other Non-Cash | $1 | -$4 | $2 | $12 |
| Operating Cash Flow | -$5 | -$12 | -$16 | -$13 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$0 | -$0 | -$1 | -$1 |
| Net Acquisitions | $0 | $7 | $6 | $1 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $1 | $2 | $0 | $1 |
| Investing Cash Flow | $0 | $7 | $5 | $0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$2 | -$1 | $0 | -$3 |
| Stock Issued | $0 | $0 | $0 | $31 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | $0 | $1 | $0 | -$0 |
| Financing Cash Flow | -$2 | -$1 | $1 | $28 |
| Forex Effect | $0 | -$0 | $0 | -$0 |
| Net Chg. in Cash | -$6 | -$6 | -$10 | $14 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $18 | $24 | $34 | $20 |
| End Cash | $12 | $18 | $24 | $34 |
| Free Cash Flow | -$5 | -$12 | -$17 | -$14 |