Mynaric AG (MYNA)
NASDAQ: MYNA · Real-Time Price · USD
0.420
+0.040 (10.63%)
At close: Dec 20, 2024, 4:00 PM
0.433
+0.012 (2.90%)
After-hours: Dec 20, 2024, 7:17 PM EST
Mynaric AG Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '23 Dec 31, 2023 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -93.53 | -93.53 | -73.78 | -45.48 | -19.77 | -9.9 | Upgrade
|
| Depreciation & Amortization | 5.66 | 5.66 | 4.91 | 3.25 | 1.63 | 0.89 | Upgrade
|
| Other Amortization | 1.48 | 1.48 | 1.55 | 1.27 | 0.22 | 0.04 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.63 | 0.63 | 0.11 | 0.02 | 0.05 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.48 | 4.48 | 1.53 | - | - | 0.19 | Upgrade
|
| Loss (Gain) on Equity Investments | 0.36 | 0.36 | 0.05 | - | - | - | Upgrade
|
| Stock-Based Compensation | 3.97 | 3.97 | 6.13 | 1.94 | 1.13 | 1.15 | Upgrade
|
| Other Operating Activities | 14.01 | 14.01 | -0.05 | 3.11 | 0.51 | -0.18 | Upgrade
|
| Change in Accounts Receivable | 0.73 | 0.73 | -1.12 | 0.57 | -0.59 | 0.11 | Upgrade
|
| Change in Inventory | -9.38 | -9.38 | -4.96 | -3.17 | -4.03 | -0.98 | Upgrade
|
| Change in Accounts Payable | 5.91 | 5.91 | 2.24 | 2.32 | 2.42 | 0.27 | Upgrade
|
| Change in Unearned Revenue | 39.76 | 39.76 | 15.14 | -1.01 | 1.21 | - | Upgrade
|
| Change in Other Net Operating Assets | -3.07 | -3.07 | -1.96 | -2.25 | 0.3 | 0.1 | Upgrade
|
| Operating Cash Flow | -28.98 | -28.98 | -50.22 | -39.43 | -16.94 | -8.32 | Upgrade
|
| Capital Expenditures | -4.85 | -4.85 | -10.18 | -7.61 | -6.72 | -1.89 | Upgrade
|
| Sale (Purchase) of Intangibles | -0.07 | -0.07 | -1.12 | -3.35 | -8.29 | -5.28 | Upgrade
|
| Investment in Securities | - | - | -0.4 | - | - | - | Upgrade
|
| Other Investing Activities | 0.33 | 0.33 | - | - | 0.08 | 0.01 | Upgrade
|
| Investing Cash Flow | -4.59 | -4.59 | -11.7 | -10.96 | -14.93 | -7.16 | Upgrade
|
| Long-Term Debt Issued | 67.72 | 67.72 | 13.53 | 7.5 | 7.5 | - | Upgrade
|
| Long-Term Debt Repaid | -15.45 | -15.45 | -1.81 | -8.56 | -3.18 | -0.44 | Upgrade
|
| Net Debt Issued (Repaid) | 52.27 | 52.27 | 11.72 | -1.06 | 4.33 | -0.44 | Upgrade
|
| Issuance of Common Stock | 12.77 | 12.77 | 11.2 | 66.54 | 65.14 | 11 | Upgrade
|
| Other Financing Activities | -17.96 | -17.96 | -0.95 | -10.68 | -3.21 | 0.9 | Upgrade
|
| Financing Cash Flow | 47.09 | 47.09 | 21.97 | 54.8 | 66.26 | 11.46 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.21 | 0.21 | 2.04 | 0.53 | -0.11 | 0.01 | Upgrade
|
| Net Cash Flow | 13.72 | 13.72 | -37.91 | 4.95 | 34.28 | -4.01 | Upgrade
|
| Free Cash Flow | -33.84 | -33.84 | -60.39 | -47.04 | -23.66 | -10.21 | Upgrade
|
| Free Cash Flow Margin | -627.74% | -627.74% | -1365.76% | -1997.37% | -3484.39% | -8955.26% | Upgrade
|
| Free Cash Flow Per Share | -5.60 | -5.60 | -11.11 | -11.07 | -7.06 | -3.61 | Upgrade
|
| Cash Interest Paid | 10.74 | 10.74 | 0.24 | 1.93 | 0.37 | 0.09 | Upgrade
|
| Levered Free Cash Flow | -21.65 | -21.65 | -36.85 | -34.77 | -24.17 | -10.69 | Upgrade
|
| Unlevered Free Cash Flow | -11.73 | -11.73 | -35.26 | -33.42 | -24.17 | -10.69 | Upgrade
|
| Change in Net Working Capital | -27.89 | -27.89 | -8.61 | 2.45 | 0.09 | -0.7 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.