Sonendo, Inc. (SONX) Cash Flow Annual - Discounting Cash Flows
SONX
Sonendo, Inc.
SONX (OTC)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
Report Filing: 2025-03-26 2025-03-26 2024-03-11 2023-03-08 2022-03-23 2020-12-31 2019-12-31
Net Income/Starting Line -27.95 -28.03 -60.92 -57.05 -48.5 -46.66 -49.3
Cash From Operating Activities -24.65 -24.65 -46.06 -61.07 -48.6 -38.54 -49.07
Depreciation and Amortization 0.587 0.339 2.98 2.82 3 3.57 2.99
Deferred Income Tax 0 0 -1.22 0 -0.121 0.643 0.959
Stock Based Compensation 4.82 4.82 7.28 7.48 2.37 1.64 1.13
Other Non-Cash Items -3.65 -2.11 3.27 -0.369 1.04 0.334 1.19
Changes in Working Capital 1.66 0.326 2.56 -13.95 -6.39 1.93 -6.05
Accounts Receivable 1.62 1.62 0.717 -3.28 -0.582 0.699 0.502
Inventory 0.075 0.075 3.77 -7.41 -3.81 1.71 -2.74
Accounts Payable 0.786 0.786 -3.26 1.29 1.13 -0.369 0.184
Deferred Revenue 1.13 -2.15 1.34 -4.54 -3.13 -0.102 -4
Other Working Capital -1.95 0 0 0 0 0 0
Cash From Investing Activities 45.81 45.81 42.4 -74.43 -1.97 -0.916 -3.69
Investments in Property Plant and Equipment -0.161 -0.161 -0.929 -1.36 -1.97 -0.916 -3.69
Payments for Acquisitions 0 0 0 73.07 0 0 0
Purchases of Securities -4.51 -4.51 -60.07 -98.72 0 0 0
Sales and Maturities of Investments 36.27 36.27 103.4 25.65 0 0 0
Other Investing Activities 14.21 14.21 0 -73.07 -1.33 0 0
Cash From Financing Activities -24.95 -24.95 0.004 68.53 83.5 -0.983 112
Debt Repayment -24.94 -24.94 -0.031 9.79 -0.047 -0.04 9.97
Common Stock Issued -0.003 0 0.127 20.52 84.39 0.044 102.2
Common Stock Repurchased 0 0 0 0 0 0 0
Dividends Paid 0 0 0 0 0 0 0
Other Financing Activities -0.007 -0.007 -0.092 38.22 -0.846 -0.943 102
Effect of Forex Changes on Cash 0 0 0 0 0 0 0
Net Change in Cash -8.35 -3.78 -3.66 -66.98 32.92 -40.44 59.21
Cash at Beginning of Period 18.58 14.01 17.66 84.64 51.72 92.17 32.96
Cash at End of Period 10.23 10.23 14.01 17.66 84.64 51.72 92.17
Free Cash Flow -24.81 -24.81 -46.99 -62.43 -50.58 -39.46 -52.77
Operating Cash Flow -24.65 -24.65 -46.06 -61.07 -48.6 -38.54 -49.07
Capital Expenditure -0.161 -0.161 -0.929 -1.36 -1.97 -0.916 -3.69
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us