Annual Financials for ScoutCam Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
13,818 | (27,975) | (1.83M) | (4.67M) | (8.99M) | |
Net Income Growth |
- | -302.45% | -6,437.98% | -155.17% | -92.56% | |
Depreciation, Depletion & Amortization |
- | - | 6,000 | 66,000 | 114,000 | |
Depreciation and Depletion |
- | - | 6,000 | 66,000 | 114,000 | |
Amortization of Intangible Assets |
- | - | - | - | - | |
Deferred Taxes & Investment Tax Credit |
- | - | - | - | - | |
Deferred Taxes |
- | - | - | - | - | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
- | - | 22,000 | 1.03M | 1.86M | |
Funds from Operations |
13,818 | (27,975) | (1.8M) | (3.58M) | (7.01M) | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(19,282) | 4,468 | 2,000 | (612,000) | 1.15M | |
Receivables |
- | - | (5,000) | (10,000) | 9,000 | |
Accounts Payable |
- | - | 16,000 | 44,000 | 24,000 | |
Other Assets/Liabilities |
(1,230) | (186) | 286,000 | (1.05M) | 987,000 | |
Net Operating Cash Flow |
(5,464) | (23,507) | (1.8M) | (4.19M) | (5.86M) | |
Net Operating Cash Flow Growth |
- | -330.22% | -7,553.04% | -132.74% | -40.03% | |
Net Operating Cash Flow / Sales |
- | - | -582.20% | -852.75% | -1,514.99% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
- | - | (52,000) | (276,000) | (595,000) | |
Capital Expenditures (Fixed Assets) |
- | - | (52,000) | (276,000) | (595,000) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | - | - | -430.77% | -115.58% | |
Capital Expenditures / Sales |
- | - | -16.83% | -56.21% | -153.75% | |
Net Assets from Acquisitions |
- | - | - | - | - | |
Sale of Fixed Assets & Businesses |
- | - | - | - | - | |
Purchase/Sale of Investments |
- | - | - | - | (11M) | |
Purchase of Investments |
- | - | - | - | (11M) | |
Sale/Maturity of Investments |
- | - | - | - | - | |
Other Uses |
- | - | (3,000) | - | - | |
Other Sources |
- | - | - | - | - | |
Net Investing Cash Flow |
- | - | (55,000) | (276,000) | (11.6M) | |
Net Investing Cash Flow Growth |
- | - | - | -401.82% | -4,101.09% | |
Net Investing Cash Flow / Sales |
- | - | -17.80% | -56.21% | -2,996.12% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
- | - | - | - | - | |
Common Dividends |
- | - | - | - | - | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
- | - | 720,000 | 4.59M | 22.56M | |
Repurchase of Common & Preferred Stk. |
- | - | - | - | - | |
Sale of Common & Preferred Stock |
- | - | 720,000 | 4.59M | 22.56M | |
Proceeds from Stock Options |
- | - | 720,000 | 2.86M | 19.07M | |
Other Proceeds from Sale of Stock |
- | - | - | 1.73M | 3.49M | |
Issuance/Reduction of Debt, Net |
- | 31,000 | 500,000 | (81,000) | (23,000) | |
Change in Current Debt |
- | 31,000 | 500,000 | (81,000) | (23,000) | |
Change in Long-Term Debt |
- | - | - | - | - | |
Issuance of Long-Term Debt |
- | - | - | - | - | |
Reduction in Long-Term Debt |
- | - | - | - | - | |
Other Funds |
- | - | 3.88M | - | - | |
Other Uses |
- | - | - | - | - | |
Other Sources |
- | - | 3.88M | - | - | |
Net Financing Cash Flow |
- | 31,000 | 5.1M | 4.51M | 22.54M | |
Net Financing Cash Flow Growth |
- | - | 16,364.52% | -11.72% | 400.13% | |
Net Financing Cash Flow / Sales |
- | - | 1,651.78% | 917.72% | 5,823.26% | |
Exchange Rate Effect |
- | - | (5,000) | 85,000 | 130,000 | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
(5,464) | 7,493 | 3.25M | 128,000 | 5.21M | |
Free Cash Flow |
(5,460) | (23,510) | (1.85M) | (4.46M) | (6.46M) | |
Free Cash Flow Growth |
- | -330.59% | -7,773.25% | -141.11% | -44.70% | |
Free Cash Flow Yield |
- | - | - | - | -15.33% | NA |