OverActive Media Corp.
OAMCF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$1 | -$13 | -$37 | -$19 |
| Dep. & Amort. | $3 | $2 | $2 | $2 |
| Deferred Tax | -$0 | -$1 | -$7 | -$1 |
| Stock-Based Comp. | $1 | $0 | $2 | $5 |
| Change in WC | -$2 | $1 | -$4 | -$4 |
| Other Non-Cash | -$9 | $4 | $32 | $7 |
| Operating Cash Flow | -$8 | -$5 | -$12 | -$11 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$0 | -$1 | -$2 |
| Net Acquisitions | $2 | $0 | $1 | $1 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | $3 | $7 | -$1 | -$0 |
| Investing Cash Flow | $3 | $7 | -$2 | -$1 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$2 | -$2 | -$1 | -$1 |
| Stock Issued | $0 | $0 | $0 | $39 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$0 | -$0 | -$2 | -$2 |
| Financing Cash Flow | -$2 | -$2 | -$3 | $36 |
| Forex Effect | -$0 | $1 | $0 | $0 |
| Net Chg. in Cash | -$7 | $0 | -$16 | $24 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $14 | $14 | $30 | $6 |
| End Cash | $7 | $14 | $14 | $30 |
| Free Cash Flow | -$9 | -$6 | -$13 | -$12 |