Volatus Aerospace Inc.
TAKOF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$13 | -$10 | -$13 | -$15 |
| Dep. & Amort. | $5 | $4 | $1 | $1 |
| Deferred Tax | -$0 | -$0 | $0 | $0 |
| Stock-Based Comp. | $1 | $1 | $1 | $1 |
| Change in WC | -$7 | $3 | -$1 | $0 |
| Other Non-Cash | $3 | $1 | $0 | $0 |
| Operating Cash Flow | -$12 | -$2 | -$12 | -$12 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$0 | -$0 | -$1 |
| Net Acquisitions | $1 | -$0 | -$1 | -$1 |
| Inv. Purchases | $0 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $0 | $0 |
| Other Inv. Act. | -$0 | -$2 | $0 | -$0 |
| Investing Cash Flow | -$1 | -$2 | -$0 | -$1 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $11 | $2 | -$1 | $4 |
| Stock Issued | $2 | $0 | $4 | $17 |
| Stock Repurch. | $0 | -$0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$0 | -$0 | -$0 | $13 |
| Financing Cash Flow | $13 | $2 | -$0 | $17 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | $0 | -$2 | -$12 | $4 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $1 | $4 | $28 | $23 |
| End Cash | $2 | $2 | $15 | $28 |
| Free Cash Flow | -$14 | -$3 | -$12 | -$13 |