Free Cash Flow Build Up

Net Element, Inc. (NETE)

$ 12.03
0 (0.00%)
Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Projected
2022
Projected
2023
Projected
2024
Projected
2025
Projected
Revenue 18.7521.1940.2454.2960.0665.796565.7180.5298.68120.94148.21181.63
EBITDA -30.43-4.89-8.01-3.68-6.060.27-1.11-1.46-22.72-27.84-34.12-41.81-51.24
EBIT -32.67-7.25-10.52-7.15-8.60-2.19-4.23-4.49-28.06-34.39-42.14-51.65-63.29
Tax Rate -0.88%0.29%0.56%0.94%1.09%1.72%1.62%0.00%0.67%0.67%0.67%0.67%0.67%
EBIAT -32.96-7.23-10.46-7.08-8.50-2.15-4.17-4.49-27.87-34.16-41.86-51.30-62.87
Depreciation 2.242.362.513.472.532.453.123.045.346.558.039.8412.05
Accounts Receivable -7.20-1.78-1.931.65-0.82-0.27-0.55-6.82-3.14-3.85-4.72-5.78
Inventories -------------
Accounts Payable --0.493.161.65-0.72-0.42-0.331.132.832.252.763.394.15
Capital Expenditure -0.38-1.79-1.46-0.19-1.99-5.53-2.45-2.81-3.44-4.22-5.17-6.34-7.77
UFCF -31.100.05-8.03-4.08-7.03-6.46-4.10-3.68-29.97-32.71-40.09-49.13-60.21
WACC
PV UFCF -21.32-19.63-20.29-20.97-21.68
SUM PV UFCF -123.18