First Time Loading...

iMedia Brands Inc
NASDAQ:IMBI

Watchlist Manager
iMedia Brands Inc Logo
iMedia Brands Inc
NASDAQ:IMBI
Watchlist
Price: 0.0004 USD 33.33% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Cash Flow Statement

-19.7m
+16%
Operating Cash Flow
Growth Rates:
1 Year
+62%
3 Years
-195%
5 Years
-
7 Years
-81%
10 Years
-1 349%
-86.9m
+0.1%
Investing Cash Flow
Growth Rates:
1 Year
-129%
3 Years
-1 179%
5 Years
-791%
7 Years
-203%
10 Years
-1 012%
62m
-42%
Financing Cash Flow
Growth Rates:
1 Year
-50%
3 Years
+914%
5 Years
-
7 Years
+124%
10 Years
+419%

Cash Flow Statement
iMedia Brands Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Oct-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Feb-2014 May-2014 Aug-2014 Nov-2014 Jan-2015 May-2015 Aug-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Feb-2018 May-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Feb-2020 May-2020 Aug-2020 Oct-2020 Jan-2021 May-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022
Operating Cash Flow
Net Income
(25)
(28)
(18)
(15)
(12)
(3)
(3)
(7)
(6)
(1)
(7)
(5)
(10)
(12)
(12)
(11)
(10)
(9)
(7)
(7)
(4)
0
0
2
(6)
(22)
(40)
(50)
(48)
(56)
(42)
(31)
(29)
(13)
(10)
(15)
(20)
(23)
(32)
(40)
(52)
Depreciation & Amortization
14
13
13
13
13
13
12
11
10
9
9
9
9
10
11
12
12
11
11
10
10
10
10
10
10
10
10
11
12
12
12
17
23
28
33
34
36
39
43
43
42
Change in Deffered Taxes
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
(0)
(4)
(4)
(4)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Non-Cash Items
7
17
14
14
15
3
4
5
4
4
4
3
3
3
2
2
2
3
4
4
4
4
3
3
3
3
9
9
8
8
2
1
(3)
(6)
(13)
(18)
(21)
(24)
(22)
(20)
(11)
Cash Taxes Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Cash Interest Paid
2
2
1
1
1
1
1
1
1
1
2
2
2
2
3
3
4
5
6
6
5
5
4
4
3
3
3
3
3
3
4
4
4
5
5
5
5
8
11
13
17
Change in Working Capital
3
(12)
(9)
(9)
(7)
(1)
(10)
(11)
(6)
(14)
(11)
(7)
(14)
(11)
1
6
7
2
(1)
(12)
(8)
(8)
(2)
(1)
3
17
21
24
21
30
33
29
15
(2)
(36)
(52)
(47)
(43)
(30)
(7)
2
Cash from Operating Activities
(1)
N/A
(8)
-524%
1
N/A
4
+266%
9
+128%
14
+53%
4
-73%
(1)
N/A
3
N/A
(1)
N/A
(4)
-217%
0
N/A
(11)
N/A
(9)
+14%
2
N/A
9
+276%
12
+39%
7
-39%
7
-7%
(4)
N/A
2
N/A
3
+91%
8
+148%
10
+28%
8
-26%
7
-6%
0
-96%
(6)
N/A
(7)
-8%
(6)
+8%
6
N/A
15
+173%
6
-62%
6
+9%
(25)
N/A
(51)
-101%
(52)
-1%
(50)
+3%
(41)
+17%
(24)
+43%
(20)
+16%
Investing Cash Flow
Capital Expenditures
(11)
(10)
(10)
(10)
(10)
(11)
(12)
(11)
(15)
(25)
(31)
(33)
(30)
(22)
(15)
(12)
(11)
(10)
(13)
(13)
(12)
(11)
(9)
(8)
(8)
(9)
(8)
(8)
(7)
(7)
(7)
(6)
(5)
(5)
(6)
(8)
(8)
(10)
(10)
(10)
(10)
Other Items
3
0
0
0
0
0
0
0
0
0
0
0
2
2
0
0
0
(1)
0
0
2
13
0
0
10
1
0
0
0
(1)
0
0
0
0
(4)
(30)
(30)
(106)
(103)
(77)
(77)
Cash from Investing Activities
(8)
N/A
(10)
-29%
(10)
+3%
(10)
+0%
(10)
-8%
(11)
-6%
(12)
-11%
(11)
+14%
(15)
-40%
(25)
-71%
(31)
-22%
(33)
-6%
(29)
+12%
(20)
+29%
(14)
+32%
(11)
+23%
(11)
-8%
(11)
+6%
(13)
-21%
(13)
-1%
(10)
+26%
2
N/A
4
+80%
4
+10%
2
-58%
(8)
N/A
(8)
+3%
(8)
+4%
(7)
+10%
(8)
-15%
(7)
+8%
(7)
+5%
(6)
+11%
(5)
+20%
(9)
-90%
(37)
-298%
(38)
-3%
(116)
-207%
(113)
+3%
(87)
+23%
(87)
+0%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
0
3
3
5
5
3
2
0
(0)
10
12
8
12
2
(0)
5
0
0
0
6
6
6
6
2
4
20
20
40
77
61
62
41
21
21
Net Issuance of Debt
13
13
0
0
0
(0)
(0)
(0)
5
15
21
21
26
20
30
29
19
14
(7)
(11)
(9)
(13)
(12)
(8)
(9)
(3)
0
1
0
(3)
(13)
(15)
(17)
(16)
(6)
21
75
113
124
94
42
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(1)
(6)
(12)
(12)
(13)
(8)
(2)
Cash from Financing Activities
12
N/A
12
+1%
(0)
N/A
(0)
+29%
(0)
+13%
(0)
-38%
(0)
+89%
(0)
-300%
7
N/A
17
+142%
26
+51%
26
-1%
28
+8%
22
-21%
28
+29%
28
-2%
27
-2%
24
-10%
(1)
N/A
(1)
-13%
(8)
-1 264%
(14)
-71%
(8)
+44%
(9)
-9%
(9)
-7%
(3)
+73%
6
N/A
7
+15%
6
-15%
3
-46%
(11)
N/A
(12)
-2%
3
N/A
4
+40%
33
+766%
93
+177%
124
+34%
163
+31%
152
-7%
107
-29%
62
-42%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
2
2
2
Net Change in Cash
3
N/A
(6)
N/A
(9)
-37%
(6)
+34%
(2)
+74%
3
N/A
(9)
N/A
(12)
-34%
(5)
+57%
(9)
-86%
(9)
+4%
(7)
+25%
(12)
-77%
(8)
+33%
17
N/A
26
+53%
28
+8%
21
-25%
(7)
N/A
(18)
-159%
(16)
+7%
(9)
+47%
4
N/A
6
+47%
0
-97%
(3)
N/A
(1)
+61%
(7)
-391%
(7)
-13%
(11)
-45%
(13)
-22%
(3)
+74%
2
N/A
5
+119%
(1)
N/A
4
N/A
35
+683%
(2)
N/A
(1)
+56%
(2)
-63%
(43)
-2 530%
Free Cash Flow
Free Cash Flow
(12)
N/A
(19)
-53%
(9)
+53%
(6)
+34%
(1)
+76%
3
N/A
(9)
N/A
(11)
-33%
(12)
-5%
(27)
-119%
(35)
-32%
(32)
+7%
(41)
-27%
(31)
+24%
(13)
+58%
(4)
+72%
1
N/A
(3)
N/A
(6)
-93%
(16)
-187%
(10)
+39%
(7)
+28%
(1)
+92%
2
N/A
(1)
N/A
(2)
-129%
(8)
-428%
(14)
-75%
(14)
+2%
(13)
+6%
(1)
+92%
9
N/A
0
-97%
1
+436%
(31)
N/A
(59)
-88%
(60)
-3%
(60)
+0%
(52)
+14%
(34)
+35%
(30)
+12%

See Also

Summary
IMBI intrinsic value, competitors valuation, and company profile.
DCF Valuation
IMBI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IMBI stock valuation using valuation multiples.
Wall Street Estimates
IMBI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
IMBI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.