Online Vacation Center Holdings Corp. (ONVC)

ONVC Cash Flow Statement

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

Fiscal Year	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Net Income	0.76	0.96	-1.66	2.93	1.26
Depreciation & Amortization	0.68	0.78	0.91	1.3	0.76
Loss (Gain) From Sale of Investments	0.25	-0.1	0.13	-0.37	0.22
Other Operating Activities	-0.05	-2.88	-0.08	-0.18	-0.1
Change in Accounts Receivable	-0.6	-0.05	1.27	-0.25	-0.32
Change in Accounts Payable	-0.04	0.4	-2.6	-0.36	0.16
Change in Unearned Revenue	-0.97	2.27	-0.59	-0.04	0.64
Change in Other Net Operating Assets	-0.5	-1.85	1.78	-0.81	-0.04
Operating Cash Flow	-0.45	-0.46	-0.83	2.22	2.59
Operating Cash Flow Growth	-	-	-	-14.34%	159.60%
Capital Expenditures	-0.08	-0.01	-0.13	-0.14	-0.03
Cash Acquisitions	-	-1.2	-	-	-
Sale (Purchase) of Intangibles	-0.3	-0.05	-0.11	-0.47	-0.54
Investment in Securities	-0.04	0.25	-0.17	0.48	-1.53
Investing Cash Flow	-0.42	-1.01	-0.4	-0.14	-2.1
Long-Term Debt Issued	-	1.64	1.38	-	-
Long-Term Debt Repaid	-0.31	-0.09	-0.09	-	-
Net Debt Issued (Repaid)	-0.31	1.55	1.29	-	-
Repurchase of Common Stock	-	-	-	-0.3	-3.11
Common Dividends Paid	-	-	-	-0.35	-0.45
Financing Cash Flow	-0.31	1.55	1.29	-0.66	-3.56
Net Cash Flow	-1.18	0.08	0.06	1.43	-3.06
Free Cash Flow	-0.53	-0.47	-0.96	2.08	2.56
Free Cash Flow Growth	-	-	-	-18.77%	185.35%
Free Cash Flow Margin	-2.93%	-6.34%	-10.53%	9.95%	14.03%
Free Cash Flow Per Share	-0.07	-0.06	-0.13	0.24	0.24
Cash Interest Paid	0.1	0.1	0.1	0	-
Cash Income Tax Paid	0	0.01	0.1	1.14	0.3
Levered Free Cash Flow	-0.71	0.39	-0.54	1.84	0.97
Unlevered Free Cash Flow	-0.71	0.39	-0.54	1.84	0.97
Change in Net Working Capital	1.87	-1.08	-0.31	1.05	0.37

Updated Nov 12, 2010. Source: S&P Global Market Intelligence. Standard template. Financial Sources.