Lithium & Boron Technology, Inc. (LBTI)

LBTI Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period Ending	Jun 30, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
Net Income	-4.75	-4.19	-0.23	7.11	0.48	0.52
Depreciation & Amortization	0.38	0.36	0.32	0.31	0.32	0.28
Provision & Write-off of Bad Debts	4.48	4.48	0.02	0.03	-	-
Other Operating Activities	-0.37	-0.36	-0.21	-0.12	-0.19	-0.04
Change in Accounts Receivable	-0.01	0.23	0.34	0.04	-0.07	0.17
Change in Inventory	0.08	1.39	0.49	-0.08	-1.57	0.63
Change in Accounts Payable	-0.02	-0.2	0.16	0.11	-1.11	-0.14
Change in Unearned Revenue	-0.57	0	-0.06	0.12	-0.38	0.03
Change in Income Taxes	-0.02	0.09	-0.2	0.1	0.13	-0
Change in Other Net Operating Assets	0.13	-0.24	0.2	-1.6	0.01	-0.24
Operating Cash Flow	-0.68	1.56	0.85	0.34	-2.37	1.21
Operating Cash Flow Growth	-	84.01%	146.02%	-	-	-
Capital Expenditures	-0.9	-1.69	-0.45	-	-0	-0.41
Cash Acquisitions	-	-	-	-	0.16	-
Divestitures	-	-	-	-0.15	-	-
Sale (Purchase) of Intangibles	0.03	-0.02	-	-	-	-
Investing Cash Flow	-0.86	-1.71	-0.45	-0.15	0.16	-0.41
Short-Term Debt Issued	-	1.65	0.43	0.37	-	-
Total Debt Issued	0.9	1.65	0.43	0.37	-	-
Net Debt Issued (Repaid)	0.9	1.65	0.43	0.37	-	-
Other Financing Activities	-0.98	-1.25	-0.07	-0.56	2.38	-0.8
Financing Cash Flow	-0.08	0.41	0.36	-0.19	2.38	-0.8
Foreign Exchange Rate Adjustments	-0.03	0.03	0.05	-0.01	-	-
Net Cash Flow	-1.65	0.28	0.81	-0	0.16	-
Free Cash Flow	-1.58	-0.13	0.4	0.34	-2.38	0.8
Free Cash Flow Growth	-	-	16.09%	-	-	-
Free Cash Flow Margin	-63.94%	-2.12%	5.28%	5.10%	-39.43%	11.00%
Free Cash Flow Per Share	-0.01	-0.00	0.00	0.00	-0.02	0.01
Cash Income Tax Paid	0.09	0.08	-	-	-	-
Levered Free Cash Flow	-1.75	-0.56	-0.1	-7.42	8.28	-
Unlevered Free Cash Flow	-1.75	-0.56	-0.1	-7.41	8.29	-
Change in Net Working Capital	-1.92	-3.53	-0.26	7.44	-7.76	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.