image
Technology - Software - Infrastructure - NASDAQ - US
$ 10.37
-1.9 %
$ 318 M
Market Cap
6.92
P/E
CASH FLOW STATEMENT
53.1 M OPERATING CASH FLOW
-63.01%
-43.9 M INVESTING CASH FLOW
-140.40%
-114 M FINANCING CASH FLOW
-207.66%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis International Money Express, Inc.
image
140m140m120m120m100m100m80m80m60m60m40m40m20m20m00(20m)(20m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 58.8 M
Depreciation & Amortization 13.6 M
Capital Expenditures -30 M
Stock-Based Compensation 7.04 M
Change in Working Capital -42.4 M
Others -2.85 M
Free Cash Flow 23.1 M

Cash Flow

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
OPERATING CASH FLOW
Net Income 58.8 59.5 57.3 46.8 33.8 19.6 (7.2) (10.2) 9.4 5.8
Depreciation & Amortization 13.6 12.9 9.5 9.5 10.8 12.7 15.7 16.6 2.5 2.5
Deferred Income Tax (0.4) (2.6) (0.5) 0.7 1.4 1.9 0.2 0.4 3.7 4.0
Stock Based Compensation 7.0 8.1 7.1 4.6 3.2 2.6 5.8 1.8 63 K 62.8 K
Other Operating Activities 16.4 15.0 7.5 3.8 3.0 2.6 7.7 1.9 3.8 1.5
Change in Working Capital (42.4) 50.7 (65.7) 12.6 (53.1) 13.1 (2.3) (3.1) 2.9 (9.3)
Cash From Operations 53.1 143.5 15.2 78.1 (0.9) 52.5 19.8 7.4 22.4 4.5
INVESTING CASH FLOW
Capital Expenditures (30.0) (12.8) (12.2) (10.6) (4.1) (6.5) (5.3) (4.4) (3.0) (2.1)
Other Items (13.9) (5.5) (0.4) (0.2) 0 (0.2) (0.1) (0.9) 0 0
Cash From Investing Activities (43.9) (18.3) (12.5) (10.8) (4.1) (6.7) (5.5) (5.3) (3.0) (2.1)
FINANCING CASH FLOW
Common Stock Repurchased (75.1) (66.3) (53.7) (5.6) 0 0 0 114.0 (34.0) (10.6)
Total Debt Repaid (32.9) 32.5 71.6 (4.1) (7.7) (23.0) 4.2 37.8 37.0 28.6
Dividends Paid 0 0 0 0 0 0 0 (20.2) (1.3) (18.1)
Other Financing Activities (6.2) (3.4) (3.8) 20 K 0 (10.0) (5.3) (4.7) (2.3) (13.4)
Cash From Financing Activities (114.2) (37.1) 14.1 (9.6) (6.2) (32.9) (1.1) 12.9 (0.6) (3.0)
CHANGE IN CASH
Net Change In Cash (108.7) 89.7 17.0 57.6 (11.2) 13.1 13.2 15.2 18.7 (0.7)
FREE CASH FLOW
Free Cash Flow 23.1 130.7 3.0 67.5 (4.9) 46.1 14.5 3.1 19.4 2.4