Marelius Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2019	FY 2018	FY 2017	FY 2016	FY 2015
Period Ending	Sep '20 Sep 30, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015
Net Income	-0.58	-1.87	-1.62	-3.71	-0.02	0.25
Depreciation & Amortization	0.03	0.03	0.01	0.01	0.01	0.01
Other Amortization	0	0.13	0.12	0.13	0.12	0.36
Loss (Gain) From Sale of Assets	-	-	-	-0.02	-	-
Asset Writedown & Restructuring Costs	0	0	-	-	-	-
Loss (Gain) From Sale of Investments	0.18	1.08	0.5	1.58	-	-
Stock-Based Compensation	0.03	-	0.16	0.43	0.05	0.16
Provision & Write-off of Bad Debts	-	-	0.03	0.03	-	0.01
Other Operating Activities	-0.09	-0.05	-0.24	0.78	-0.65	-2.28
Change in Accounts Receivable	0	0.01	-0.01	-0.04	-0.02	-
Change in Accounts Payable	0.05	0.27	0.05	0.57	0.38	0.69
Change in Unearned Revenue	-	-	-	-0.1	-0.36	0.38
Change in Income Taxes	-	-	-0	0	-	-
Change in Other Net Operating Assets	0.02	0.06	0.04	0.04	0.06	0.36
Operating Cash Flow	-0.35	-0.35	-0.96	-0.29	-0.42	-0.07
Capital Expenditures	-0	-0	-0	-0	-0	-0
Cash Acquisitions	-	-	-0.17	-	-	-
Investment in Securities	0.17	0.17	0.07	0.05	-	-
Investing Cash Flow	0.17	0.17	-0.11	0.05	-0	-0
Short-Term Debt Issued	-	0.44	1.66	0.23	0.46	0.15
Total Debt Issued	0.35	0.44	1.66	0.23	0.46	0.15
Short-Term Debt Repaid	-	-0.11	-0.41	-0.05	-0.14	-0.05
Total Debt Repaid	-0.08	-0.11	-0.41	-0.05	-0.14	-0.05
Net Debt Issued (Repaid)	0.26	0.33	1.24	0.18	0.32	0.1
Issuance of Common Stock	-	-	-	-	0.14	-
Financing Cash Flow	0.26	0.33	1.24	0.18	0.45	0.1
Foreign Exchange Rate Adjustments	-0.03	-0.02	0.01	0	-	-0
Net Cash Flow	0.04	0.13	0.19	-0.06	0.02	0.02
Free Cash Flow	-0.36	-0.35	-0.97	-0.29	-0.43	-0.08
Free Cash Flow Margin	-389.86%	-310.43%	-979.30%	-131.26%	-28.17%	-2.27%
Free Cash Flow Per Share	-0.06	-0.06	-0.18	-0.07	-0.06	-0.02
Cash Interest Paid	-	0.01	0.03	-	-	0.03
Levered Free Cash Flow	-0.22	0.09	-0.66	-0.58	-0.54	0.74
Unlevered Free Cash Flow	-0.18	0.08	-0.66	-0.6	-0.59	0.82
Change in Working Capital	0.08	0.33	0.08	0.48	0.06	1.43

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