Propellus Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2017	FY 2016	FY 2015	FY 2014	FY 2013
Period Ending	Jun '18 Jun 30, 2018	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Net Income	-1.74	-1.78	-1	0.2	-1.28	0.76
Depreciation & Amortization	0.09	0.15	0.1	0.02	0.02	0.03
Other Amortization	0	0	0.01	-	-	-
Loss (Gain) From Sale of Assets	-	-	0	-	-0	-
Asset Writedown & Restructuring Costs	0.63	0.63	-	-	-	-
Stock-Based Compensation	0.04	0.07	1.12	0.88	0	-
Provision & Write-off of Bad Debts	-	-	-	-0.87	1	0.17
Other Operating Activities	0	0	0.25	-	-	0.01
Change in Accounts Receivable	1.5	1.5	0.2	1.34	0.41	-1.54
Change in Inventory	-0.1	-0.28	0.04	0.95	-0.69	-0.08
Change in Accounts Payable	-1.87	-1.58	-0.18	-0.23	1	1.76
Change in Unearned Revenue	0.16	0.3	-0.06	-1.83	-	-0.1
Change in Other Net Operating Assets	0.74	0.35	-0.07	-0.01	-0	0
Operating Cash Flow	-0.54	-0.63	0.42	0.44	0.45	1.02
Operating Cash Flow Growth	-	-	-5.76%	-1.42%	-55.65%	-
Capital Expenditures	-	-0.06	-0.04	-0.02	-	-
Sale of Property, Plant & Equipment	-	-	0	-	0	-
Cash Acquisitions	-	-	0.02	-	-	-
Investing Cash Flow	-	-0.06	-0.01	-0.02	0	-
Short-Term Debt Issued	-	-	-	-	-	0.16
Long-Term Debt Issued	-	-	0.15	-	-	-
Total Debt Issued	-	-	0.15	-	-	0.16
Short-Term Debt Repaid	-	-	-	-	-	-0.73
Long-Term Debt Repaid	-	-0.09	-0.2	-0.03	-0.02	-0.02
Total Debt Repaid	-	-0.09	-0.2	-0.03	-0.02	-0.75
Net Debt Issued (Repaid)	-	-0.09	-0.05	-0.03	-0.02	-0.59
Other Financing Activities	-	-	-	-	-	-0.14
Financing Cash Flow	-	-0.09	-0.05	-0.03	-0.02	-0.73
Net Cash Flow	-0.54	-0.77	0.35	0.39	0.43	0.28
Free Cash Flow	-0.54	-0.69	0.38	0.42	0.45	1.02
Free Cash Flow Growth	-	-	-9.17%	-6.70%	-55.65%	-
Free Cash Flow Margin	-17.93%	-12.00%	4.50%	7.26%	13.59%	24.80%
Free Cash Flow Per Share	-1.09	-1.41	1.53	0.86	5.17	14.24
Cash Interest Paid	0.01	0	0	0	0	0.01
Levered Free Cash Flow	-1.41	-0.7	-1.27	-0.23	-0.89	0.4
Unlevered Free Cash Flow	-1.41	-0.7	-1.27	-0.23	-0.88	0.41
Change in Working Capital	0.43	0.3	-0.06	0.22	0.71	0.04

Updated Aug 14, 2018. Source: S&P Global Market Intelligence. Standard template. Financial Sources.