Sos Ltd
NYSE:SOS
Cash Flow Statement
Cash Flow Statement
Sos Ltd
Dec-2015 | Dec-2016 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Jun-2020 | Dec-2020 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Net Income |
(30)
|
(33)
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(67)
|
(9)
|
4
|
(14)
|
(229)
|
(226)
|
|
Depreciation & Amortization |
1
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
3
|
8
|
5
|
|
Stock-Based Compensation |
1
|
1
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
1
|
0
|
15
|
0
|
|
Other Non-Cash Items |
8
|
4
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
7
|
6
|
15
|
236
|
223
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
4
|
2
|
(27)
|
(20)
|
28
|
(27)
|
(10)
|
(44)
|
21
|
2
|
(54)
|
(108)
|
(88)
|
26
|
|
Cash from Operating Activities |
(17)
N/A
|
(26)
-53%
|
(55)
-113%
|
(48)
+13%
|
(4)
+92%
|
(27)
-619%
|
(10)
+61%
|
(44)
-325%
|
(37)
+18%
|
0
N/A
|
(44)
N/A
|
(104)
-140%
|
(73)
+30%
|
29
N/A
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
0
|
(2)
|
(14)
|
(2)
|
(0)
|
(1)
|
0
|
(16)
|
0
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
4
|
2
|
0
|
0
|
|
Cash from Investing Activities |
(3)
N/A
|
(3)
-14%
|
(4)
-16%
|
(4)
-21%
|
(2)
+49%
|
(3)
-15%
|
(2)
+6%
|
(14)
-480%
|
(3)
+80%
|
(1)
+71%
|
3
N/A
|
2
-47%
|
(16)
N/A
|
(18)
-10%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
11
|
19
|
0
|
0
|
84
|
0
|
0
|
0
|
0
|
1
|
44
|
18
|
18
|
(0)
|
|
Net Issuance of Debt |
28
|
5
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
|
Other |
0
|
0
|
85
|
85
|
0
|
85
|
(1)
|
7
|
0
|
0
|
0
|
0
|
17
|
0
|
|
Cash from Financing Activities |
39
N/A
|
24
-39%
|
109
+355%
|
109
N/A
|
85
-23%
|
85
N/A
|
(1)
N/A
|
7
N/A
|
0
N/A
|
1
N/A
|
44
+4 739%
|
18
-58%
|
35
+88%
|
16
-54%
|
|
Change in Cash | |||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
(6)
|
(24)
|
(25)
|
|
Net Change in Cash |
19
N/A
|
(5)
N/A
|
49
N/A
|
56
+14%
|
78
+38%
|
55
-30%
|
(14)
N/A
|
(52)
-282%
|
(41)
+22%
|
1
N/A
|
4
+534%
|
(91)
N/A
|
(79)
+13%
|
3
N/A
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
(20)
N/A
|
(29)
-48%
|
(59)
-103%
|
(53)
+11%
|
(6)
+89%
|
(27)
-352%
|
(13)
+52%
|
(58)
-354%
|
(39)
+33%
|
0
N/A
|
(44)
N/A
|
(104)
-137%
|
(89)
+15%
|
29
N/A
|