Vext Science, Inc.
VEXTF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$22 | $4 | $11 | $5 |
| Dep. & Amort. | $15 | $10 | $6 | $3 |
| Deferred Tax | $1 | -$3 | -$4 | $2 |
| Stock-Based Comp. | $1 | $0 | $1 | $1 |
| Change in WC | -$1 | $4 | -$7 | -$2 |
| Other Non-Cash | $10 | -$11 | -$1 | $2 |
| Operating Cash Flow | $3 | $4 | $6 | $12 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$3 | -$9 | -$19 |
| Net Acquisitions | -$3 | -$7 | -$9 | -$3 |
| Inv. Purchases | $0 | $0 | -$1 | -$0 |
| Inv. Sales/Matur. | $0 | $0 | $1 | $0 |
| Other Inv. Act. | -$1 | $5 | -$13 | -$5 |
| Investing Cash Flow | -$5 | -$5 | -$30 | -$27 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$1 | -$8 | $24 | $4 |
| Stock Issued | $0 | $16 | $0 | $17 |
| Stock Repurch. | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$1 | -$5 | $0 | -$0 |
| Financing Cash Flow | -$2 | $3 | $24 | $20 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | -$4 | $3 | -$1 | $5 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $9 | $6 | $6 | $2 |
| End Cash | $5 | $9 | $6 | $6 |
| Free Cash Flow | $2 | $2 | -$3 | -$7 |