Hapbee Technologies Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	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
Net Income	-4.02	-2.71	-3.67	-6.75	-10.34	-0.4
Depreciation & Amortization	0.21	0.21	0.21	0.21	0.13	-
Stock-Based Compensation	0.05	0.05	0.93	3.08	2.51	-
Other Operating Activities	0.87	-0.32	-3.1	-2.39	5.12	-
Change in Accounts Receivable	-0.08	0.09	-0.08	0	-0.09	-
Change in Inventory	-0.58	0.1	0.02	-0.25	-0.03	-
Change in Accounts Payable	0.36	0.53	0.74	0.36	0.54	0.04
Change in Unearned Revenue	-0.09	-0.16	-0.19	0.39	0.19	-
Change in Other Net Operating Assets	-0.11	0.09	-0.05	0.28	-0.17	-0.06
Operating Cash Flow	-3.38	-2.13	-5.19	-5.07	-2.12	-0.43
Cash Acquisitions	-	-	-	-	0.47	-
Sale (Purchase) of Intangibles	-	-	-	-0.02	-1.01	-1.57
Investing Cash Flow	-	-	-	-0.02	-0.54	-1.57
Long-Term Debt Issued	-	1.5	-	-	4.65	-
Net Debt Issued (Repaid)	0.19	1.5	-	-	4.65	-
Issuance of Common Stock	4.18	0.54	2.42	5.35	0.59	2.9
Other Financing Activities	-0.08	-0.02	-0.57	-0.09	-0.08	-0.02
Financing Cash Flow	4.3	2.02	1.85	5.26	5.17	2.88
Foreign Exchange Rate Adjustments	0.14	0.03	-0.02	0.05	0.03	-
Miscellaneous Cash Flow Adjustments	-	-	0.04	-	-	-
Net Cash Flow	1.06	-0.08	-3.33	0.22	2.54	0.88
Levered Free Cash Flow	-2	-1.32	-2.68	-1.67	-1.52	-
Unlevered Free Cash Flow	-2	-1.32	-2.68	-1.67	-1.42	-
Change in Net Working Capital	0.39	-0.51	-0.42	-0.78	0.26	-

Updated Nov 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.