Free Cash Flow Build Up

AudioEye Inc

AudioEye Inc (AEYE)

$16.12
-0.11 (-0.68%)
Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue 1.560.520.340.992.745.6610.7719.0933.8660.04106.48188.83
EBITDA -2.46-9.32-6.67-12.45-6.14-4.65-7.04-150.86-267.54-474.47-841.42-1,492.19
EBIT -2.82-9.74-7.20-13.02-6.68-5.20-7.76-160.51-284.65-504.80-895.23-1,587.60
Tax Rate 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
EBIAT -2.82-9.74-7.20-13.02-6.68-5.20-7.76-160.51-284.65-504.80-895.23-1,587.60
Depreciation 0.360.420.530.570.540.550.729.6517.1130.3453.8095.41
Accounts Receivable --0.801.42-0.02-0.06-0.07-2.95-6.84-7.70-13.66-24.23-42.96
Inventories ------------
Accounts Payable ------------
Capital Expenditure -0.01-0.44-0.28-0.04-0.42-0.43-0.36-5.36-9.50-16.85-29.88-53.00
UFCF -2.47-10.56-5.52-12.51-6.63-5.14-10.35-163.06-284.75-504.98-895.53-1,588.15
WACC
PV UFCF -138.20-204.54-307.42-462.06-694.49
SUM PV UFCF -1,806.72