Net Talk.com Inc
OTC:NTLK
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Net Talk.com Inc
OTC:NTLK
|
US |
|
O
|
OVB Holding AG
DUS:O4B
|
DE |
|
Hongkong and Shanghai Hotels Ltd
HKEX:45
|
HK |
Cash Flow Statement
Cash Flow Statement
Net Talk.com Inc
| Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
(3)
|
(4)
|
(13)
|
(6)
|
(6)
|
(5)
|
(20)
|
(25)
|
(26)
|
(3)
|
(8)
|
(17)
|
(16)
|
(15)
|
(13)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
| Depreciation & Amortization |
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
|
|
| Change in Deffered Taxes |
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 Non-Cash Items |
0
|
2
|
10
|
3
|
3
|
2
|
15
|
19
|
19
|
1
|
(2)
|
6
|
4
|
6
|
5
|
0
|
4
|
1
|
1
|
3
|
0
|
0
|
0
|
(2)
|
(2)
|
|
| 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
|
|
| Cash Interest 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
|
|
| Change in Working Capital |
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
3
|
0
|
0
|
3
|
0
|
6
|
3
|
3
|
4
|
(1)
|
1
|
(0)
|
(3)
|
0
|
1
|
2
|
5
|
5
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-16%
|
(2)
+6%
|
(2)
-26%
|
(3)
-22%
|
(4)
-27%
|
(6)
-53%
|
(3)
+52%
|
(7)
-164%
|
(2)
+71%
|
(7)
-250%
|
(10)
-46%
|
(6)
+44%
|
(5)
+9%
|
(4)
+21%
|
(3)
+23%
|
(3)
+2%
|
(3)
+18%
|
(3)
-21%
|
(3)
+10%
|
(2)
+23%
|
(1)
+36%
|
(0)
+87%
|
(0)
-44%
|
(0)
+44%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
(0)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(2)
-2 886%
|
(2)
+1%
|
(2)
+1%
|
(2)
0%
|
(0)
+93%
|
(2)
-1 080%
|
(1)
+58%
|
(0)
+99%
|
(1)
-9 489%
|
1
N/A
|
(0)
N/A
|
(0)
-59%
|
(0)
+9%
|
(0)
+41%
|
(0)
N/A
|
(0)
+38%
|
(0)
-52%
|
(0)
-94%
|
(0)
-38%
|
(0)
+2%
|
(0)
-5%
|
(0)
+27%
|
(0)
+19%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
0
|
1
|
1
|
0
|
0
|
3
|
5
|
11
|
0
|
9
|
7
|
2
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
0
|
0
|
|
| 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
|
|
| Other |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
2
N/A
|
2
-2%
|
6
+171%
|
6
-2%
|
5
-22%
|
5
-4%
|
3
-45%
|
5
+90%
|
10
+112%
|
0
N/A
|
8
N/A
|
7
-16%
|
3
-63%
|
4
+57%
|
4
-4%
|
3
-14%
|
3
-7%
|
3
-17%
|
4
+32%
|
3
-4%
|
3
-23%
|
2
-20%
|
1
-74%
|
0
-41%
|
0
+8%
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-50%
|
3
+658%
|
2
-24%
|
0
-99%
|
(1)
N/A
|
(3)
-225%
|
0
N/A
|
3
+469%
|
(2)
N/A
|
1
N/A
|
(2)
N/A
|
(3)
-37%
|
(1)
+57%
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
(0)
+82%
|
0
N/A
|
0
+4%
|
0
-96%
|
0
+2 636%
|
(0)
N/A
|
(0)
-315%
|
(0)
+80%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-13%
|
(2)
+5%
|
(2)
-25%
|
(3)
-23%
|
(4)
-27%
|
(6)
-53%
|
(3)
+51%
|
(10)
-250%
|
(2)
+79%
|
(10)
-370%
|
(13)
-35%
|
(6)
+54%
|
(6)
+8%
|
(4)
+20%
|
(3)
+24%
|
(3)
+2%
|
(3)
+21%
|
(3)
-19%
|
(3)
+10%
|
(2)
+22%
|
(1)
+32%
|
(0)
+79%
|
(1)
-95%
|
(0)
+57%
|
|