Talon International, Inc. (TALN)

Talon International Cash Flow Statement

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

Operating Activities

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Sep 30, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012
Net Income	0.5	0.99	0.51	0.57	9.73	0.68
Depreciation & Amortization	0.31	0.3	0.26	0.27	0.49	0.53
Other Amortization	0.11	0.1	0.17	0.09	-	0.02
Loss (Gain) From Sale of Assets	0	0	0	0	-0	-0.07
Stock-Based Compensation	0.22	0.29	0.13	0.24	0.54	0.51
Provision & Write-off of Bad Debts	0.01	-0.03	0.02	0.01	0.04	-0.03
Other Operating Activities	0.43	0.85	0.22	0.29	-7.29	0.26
Change in Accounts Receivable	-0.15	-0.54	-0.83	0.54	0.04	0.25
Change in Inventory	0.15	0.16	-0.17	0.31	-0.13	0.3
Change in Accounts Payable	-0.48	0.73	0.75	-1.43	0.09	1.73
Change in Other Net Operating Assets	-0.08	-0.26	0.01	-0.01	-0.31	-0.31
Operating Cash Flow	1.02	2.59	1.07	0.89	3.19	3.85
Operating Cash Flow Growth	-40.77%	141.79%	20.75%	-72.16%	-17.15%	26.67%

Investing Activities

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Sep 30, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012
Capital Expenditures	-0.2	-0.4	-0.22	-0.23	-0.33	-0.2
Sale of Property, Plant & Equipment	-	0	0	0	0	0
Sale (Purchase) of Intangibles	-	-	-0.03	-0.05	-	-0.18
Investing Cash Flow	-0.2	-0.4	-0.25	-0.27	-0.33	-0.37

Financing Activities

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Sep 30, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012
Short-Term Debt Issued	-	-	0.7	1	1	-
Long-Term Debt Issued	-	-	4	-	5	-
Total Debt Issued	-	-	4.7	1	6	-
Short-Term Debt Repaid	-	-	-2.2	-0.5	-5.8	-0.31
Long-Term Debt Repaid	-	-0.02	-2.85	-2.17	-0	-0
Total Debt Repaid	-0.02	-0.02	-5.05	-2.67	-5.8	-0.31
Net Debt Issued (Repaid)	-0.02	-0.02	-0.35	-1.67	0.2	-0.31
Issuance of Common Stock	-	-	-	0.03	5.5	-
Repurchase of Common Stock	-	-0	-	-0.14	-0.22	-
Other Financing Activities	-	-	-0.15	-0.01	-0.57	-
Financing Cash Flow	-0.02	-0.02	-0.49	-1.79	-8.09	-0.31

Net Cash Flow

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Sep 30, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012
Foreign Exchange Rate Adjustments	-0.01	-0.11	-0.08	-0	0.08	0.01
Net Cash Flow	0.79	2.06	0.25	-1.18	-5.15	3.18

Free Cash Flow

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Sep 30, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012
Free Cash Flow	0.82	2.19	0.85	0.66	2.86	3.66
Free Cash Flow Growth	-38.21%	157.99%	28.51%	-76.90%	-21.76%	27.49%
Free Cash Flow Margin	1.81%	4.54%	1.76%	1.34%	5.46%	8.20%
Free Cash Flow Per Share	0.01	0.02	0.01	0.01	0.05	0.16
Levered Free Cash Flow	1.64	1.22	1.92	0.24	1.81	3.36
Unlevered Free Cash Flow	1.92	1.5	2.06	0.4	1.83	3.37

Additional Metrics

Fiscal Year	TTM	FY 2016	FY 2015	FY 2014	FY 2013	FY 2012
Period Ending	Sep 30, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013	Dec 31, 2012
Cash Interest Paid	0.43	0.07	0.31	0.32	0.03	0
Cash Income Tax Paid	0.24	0.23	0.15	0.42	0.43	0.33
Change in Working Capital	-0.56	0.09	-0.24	-0.59	-0.32	1.96

Data Source: S&P Global Market Intelligence Last updated: Sep 30, 2017

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 12, 2026

Data Sources Report a data error