Neonode Cash Flow Statement (2010-2025) | NEON

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -0.01M-0.01M-31.56M-9.72M-2.72M-1.93M-2.77M-1.59M-3.43M-2.14M-2.13M-3.57M-3.12M-3.34M-3.05M-4.01M-3.87M-3.25M-3.11M-2.07M-1.79M-1.37M-2.60M-1.40M-1.42M-2.26M-0.57M-0.97M-1.09M-1.41M-2.02M-0.90M-1.18M-0.95M-0.94M-0.68M-1.33M-1.20M-2.59M-1.11M-1.77M-1.75M-1.66M-1.67M-1.84M-1.86M-1.91M-1.44M-1.70M-0.99M-1.16M-1.43M-1.51M-0.20M-4.28M-0.37M-0.02M-0.04M-0.12M0.07M0.12M0.25M
Share-based Compensation 37.005.43M0.29M0.18M0.04M0.03M0.03M2.32M0.61M0.54M0.59M0.75M0.76M0.56M1.07M0.34M0.18M0.14M0.60M0.17M0.18M0.13M0.11M0.06M0.05M0.03M0.02M0.02M0.02M0.02M0.01M0.02M0.02M0.02M0.01M0.03M0.02M0.02M0.01M0.01M0.00M0.00M
Gains from Investment Securities -0.04M-0.00M-0.05M1.12M1.21M0.10M0.10M0.06M0.06M0.76M0.02M-0.19M0.01M0.01M0.13M0.00M0.04M0.03M0.03M0.00M0.03M0.01M0.01M0.00M0.00M0.65M0.03M0.01M
Asset Writedowns and Impairment 0.15M0.03M0.28M0.01M0.00M0.07M-0.04M
Non-cash Items 0.00M
Cash from Operations -25.00-3.19M-1.39M-1.66M1.62M-2.03M0.52M-1.90M-0.23M-2.14M-1.66M-2.45M-2.42M-2.27M-2.65M-3.36M-3.04M-2.77M-1.58M-1.23M-2.07M-3.18M0.02M-2.10M-1.64M-2.54M-1.60M-1.43M-1.66M-0.89M-0.56M-0.87M-0.84M-0.58M-0.46M-1.01M-1.40M-0.64M-0.97M-0.96M-1.78M-2.04M-1.99M-1.42M-1.57M-2.70M-2.28M-2.94M-0.48M-1.11M-1.70M-0.61M-1.78M-2.21M-1.92M-1.22M-1.29M-1.17M-1.40M-1.71M-1.53M
Depreciation, Depletion & Amortization
Amortization of Goodwill 0.28M
Amortizatization of Intangibles -0.12M-0.07M-0.11M-0.11M-0.09M-0.09M-0.11M-0.12M-0.13M-0.13M-0.13M0.89M-0.11M0.34M0.10M0.07M0.02M0.02M0.02M0.02M0.02M0.02M0.02M0.03M0.08M0.09M0.09M
Depreciation & Amortization (CF) 2.000.01M0.00M0.01M0.01M0.01M0.02M0.02M0.03M0.03M0.03M0.03M0.04M0.04M0.04M0.04M0.06M0.06M0.05M0.04M0.04M0.05M0.06M0.07M0.08M0.15M0.16M0.24M0.27M0.28M0.28M0.26M0.25M0.22M0.22M0.22M0.21M0.20M0.20M0.18M0.19M0.20M0.20M-0.57M-0.15M1.16M-0.04M0.13M0.02M0.02M0.02M0.02M0.02M0.04M0.03M0.01M0.01M0.01M0.01M0.01M0.01M
Change in Working Capital
Change in Receivables 578.000.15M-0.06M3.02M-2.51M2.78M-2.27M0.65M-0.22M0.59M-1.32M-0.12M0.39M-0.12M-0.31M0.08M-0.16M0.70M0.94M-1.36M-0.19M0.86M-0.70M0.35M-0.72M1.27M-0.54M0.20M-0.59M0.39M-0.22M-0.31M-0.33M0.39M-0.09M0.07M0.15M-0.53M-0.19M-0.40M0.30M0.68M-0.41M-0.11M-0.46M0.54M-0.15M-0.11M-0.04M0.43M0.49M-0.63M-0.37M-0.03M0.17M0.17M-0.24M-0.05M0.01M-0.24M0.01M
Change in Inventory 0.92M-0.20M0.84M0.48M-0.10M-0.85M0.11M-0.06M0.14M-0.06M0.06M-0.06M0.00M-0.13M0.02M0.03M0.01M0.04M0.49M0.39M0.37M0.19M1.12M1.19M-0.62M-0.56M0.01M-0.03M0.71M-0.29M0.25M-0.34M-0.04M-0.09M
Change in Accured Expenses 120.00-0.41M-0.22M0.06M-0.04M0.53M-0.20M0.29M0.05M0.10M-0.04M0.06M-0.05M0.05M0.23M0.20M-0.18M0.11M0.50M0.21M0.51M-0.35M0.34M-0.52M0.50M0.02M0.02M0.33M-1.02M-0.22M0.12M0.10M-0.31M0.13M-0.11M-0.11M-0.14M0.35M-0.09M-0.08M0.48M-0.69M-0.21M-0.13M-0.15M0.09M-0.18M-0.10M-0.10M-0.07M0.13M0.24M-0.12M-0.08M0.08M0.07M-0.26M-0.10M0.26M-0.01M-0.17M
Other Working Capital Changes -37.000.54M-0.39M2.92M-0.50M-0.67M0.03M-0.39M1.05M0.13M0.55M-0.29M0.49M0.19M0.14M-0.33M-0.20M0.15M0.75M-1.13M-1.14M-0.40M0.46M0.31M-0.03M0.58M-0.34M-0.21M-0.08M0.34M-0.16M0.12M-0.07M-0.44M0.07M-0.19M0.19M-0.06M-0.04M-0.13M-0.12M0.67M0.00M0.00M-0.04M0.01M-0.10M-0.20M-0.00M-0.07M-0.07M0.03M0.00M0.12M-0.14M-0.23M0.21M-0.23M-0.08M-0.09M-0.09M
Investing Activities
Capital Expenditures 4.000.01M0.02M0.01M0.03M0.06M0.20M-0.47M-0.02M0.60M-0.03M0.06M0.10M0.02M0.05M0.04M0.01M0.02M0.00M0.03M0.10M0.06M0.16M0.11M0.58M0.14M0.10M0.50M0.04M0.01M0.13M0.01M0.04M0.05M0.05M0.03M0.01M0.01M0.00M0.01M0.04M0.06M0.01M0.01M-0.00M0.02M0.07M0.04M-0.03M0.07M
Sales of Property, Plant and Equipment -0.00M
Cash from Investing Activities -4.00-0.01M-0.02M-0.01M-0.03M-0.06M-0.20M-0.07M-0.02M-0.02M-0.03M-0.01M-0.10M-0.02M-0.05M-0.04M-0.01M-0.01M-0.00M-0.03M-0.10M-0.06M-0.16M-0.11M-0.58M-0.14M-0.10M-0.50M-0.04M-0.01M-0.13M-0.01M-0.04M-0.05M-0.05M-0.03M-0.01M-0.01M-0.00M-0.01M-0.04M-0.06M-0.01M-0.01M-0.04M-0.01M0.00M-0.02M-0.07M-0.00M-0.04M0.03M-0.07M
Financing Activities
Other financing activities 0.02M0.02M0.04M0.01M0.02M0.01M
Cash from Financing Activities 100.004.07M4.25M0.47M10.79M0.01M0.15M0.07M0.17M0.20M7.76M0.54M0.04M9.25M-0.02M-0.02M-0.01M-0.01M-0.01M5.41M-0.01M-0.03M7.90M-0.06M-0.06M1.61M7.23M-0.14M-0.14M-0.13M-0.14M4.48M-0.14M-0.14M-0.13M-0.10M-0.13M1.48M12.43M-0.17M-0.15M-0.15M0.46M14.41M-0.06M-0.04M-0.05M4.66M7.84M-0.02M-0.03M-0.01M-0.01M-0.00M5.79M-0.00M-0.00M-0.00M-0.00M
Dividend Payments
Dividends Paid - Common 0.03M
Additional items
Exchange Rate Effect 9.000.02M0.06M-0.06M-0.00M0.09M0.04M-0.08M0.07M-0.06M0.01M0.03M-0.02M-0.01M0.03M0.01M-0.13M0.08M-0.07M-0.01M-0.03M-0.04M0.01M-0.06M-0.04M-0.07M-0.00M0.02M-0.07M-0.03M-0.05M-0.20M0.01M0.02M-0.09M-0.00M-0.07M0.07M-0.06M0.07M-0.21M0.51M-0.13M0.03M-0.01M0.18M0.09M0.32M-0.59M-0.03M0.03M-0.01M0.01M-0.03M0.04M-0.10M-0.01M-0.01M-0.03M-0.03M-0.05M
Change in Cash 80.000.88M2.91M-1.26M1.59M8.79M0.37M-2.03M-0.03M-2.15M-1.51M-2.23M5.21M-1.75M-2.62M5.86M-3.20M-2.71M-1.68M-1.29M-2.21M2.13M-0.14M-2.31M5.64M-2.80M-1.77M-0.30M5.46M-1.08M-0.89M-1.21M-1.00M3.87M-0.73M-1.18M-1.61M-0.67M-1.17M0.59M10.44M-1.74M-2.33M-1.53M-1.11M11.89M-2.26M-2.70M-1.12M3.51M6.17M-0.69M-1.82M-2.32M-1.88M-1.17M4.49M-1.17M-1.44M-1.75M-1.65M
Free Cash Flow -29.00-3.21M-1.40M-1.67M1.59M-2.08M0.32M-1.43M-0.21M-2.74M-1.64M-2.51M-2.52M-2.29M-2.69M-3.40M-3.06M-2.79M-1.59M-1.27M-2.17M-3.24M-0.14M-2.21M-2.23M-2.67M-1.71M-1.93M-1.70M-0.90M-0.69M-0.88M-0.88M-0.64M-0.51M-1.04M-1.41M-0.64M-0.97M-0.96M-1.79M-2.09M-2.05M-1.42M-1.57M-2.70M-2.28M-2.94M-0.49M-1.11M-1.70M-0.61M-1.81M-2.27M-1.92M-1.22M-1.29M-1.17M-1.44M-1.69M-1.60M
Net Cash Flow 71.000.86M2.85M-1.21M1.59M8.70M0.32M-1.96M-0.10M-2.09M-1.52M-2.26M5.24M-1.75M-2.66M5.85M-3.07M-2.80M-1.60M-1.28M-2.18M2.17M-0.15M-2.24M5.68M-2.73M-1.77M-0.32M5.53M-1.04M-0.84M-1.02M-1.02M3.85M-0.64M-1.18M-1.54M-0.74M-1.11M0.52M10.64M-2.25M-2.20M-1.57M-1.11M11.70M-2.35M-3.02M-0.54M3.54M6.14M-0.64M-1.83M-2.29M-1.92M-1.22M4.50M-1.17M-1.44M-1.69M-1.60M