Novus Robotics Inc.
OTC:NRBT
0.0794 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -0.039 | -0.102 | -0.182 | 0.013 | 0.312 | 0.303 | 0.015 | 0.265 | 0.14 | -0.173 | 0.528 | -0.201 | -0.067 | -0.198 | 0.048 | 0.039 | -0.262 | 0.227 | 0.102 | 0.48 | 0.037 | 0.146 | 0.551 | -0.262 | -0.513 | 0.312 | 0.046 | 1.852 | -0.027 | 0.044 | -1.975 | 0.113 | 0.29 | -0.166 | -0.062 | -0.137 | -0.044 | 0.244 | -0.008 | 0.052 | -0.084 | 0 | 0 | 0 | 0 | -0.039 | -0.059 | -0.045 | -0.059 | -0.108 | -0.053 | -0.041 | -0.042 | -0.021 | -0.045 | -0.034 | -0.015 | -0.004 | 0.001 | -0.041 | -0.032 | -0.064 |
Depreciation & Amortization
| 0.032 | 0.033 | 0.034 | 0.034 | 0.034 | 0.033 | 0.035 | 0.024 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.002 | 0.009 | 0.007 | 0.007 | 0.007 | 0.007 | 0.006 | 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.003 | -0.008 | 0.012 | 0.01 | 0.01 | -0.001 | 0.01 | 0.012 | 0.009 | 0.013 | 0.009 | 0.016 | 0.008 | 0.02 | 0.003 | 0.007 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 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 | 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 | 0 |
Stock Based Compensation
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -0.281 | 0.134 | 0.674 | -0.587 | 0.155 | -0.222 | -0.274 | 0.261 | -0.152 | 0.051 | -0.11 | 0.237 | 0.13 | 0.24 | 0.084 | -0.376 | 0.477 | -0.051 | -0.445 | 0.419 | -0.084 | -0.045 | -0.149 | -0.144 | 0.14 | -0.278 | 0.591 | -0.017 | 0.046 | 0.1 | -0.046 | -0.084 | -0.2 | 0.207 | -0.057 | -0.217 | -0.041 | 0.574 | -0.3 | 0.068 | -0.007 | -0.041 | -0.364 | -0.032 | 0.012 | 0.129 | 0.013 | -0.008 | 0.007 | 0.009 | 0.006 | -0.029 | 0.032 | -0.001 | -0.004 | -0.002 | 0.006 | 0.013 | 0.02 | 0.021 | 0.015 | -0.001 |
Accounts Receivables
| 0.431 | 0.831 | 0.041 | -1.981 | 0.3 | -0.126 | -0.093 | 0.873 | -0.167 | -0.752 | 0.463 | -0.255 | -0.187 | 0.126 | 0.191 | -0.198 | 0.339 | -0.47 | 0.211 | 0.895 | -0.766 | 0.028 | -0.247 | -0.178 | 0.582 | -0.268 | -0.112 | -0.134 | 0.054 | 0.215 | -0.255 | 0.027 | -0.173 | 0.2 | 0.038 | -0.038 | 0.2 | -0.109 | 0.087 | -0.116 | 0.082 | -0.091 | 0.062 | 0 | -0.003 | 0.003 | 0.009 | -0.011 | 0.004 | -0.004 | 0.004 | 0.001 | -0 | -0.004 | 0.004 | -0.005 | 0.005 | -0.005 | 0.005 | -0.003 | 0.012 | -0.006 |
Change In Inventory
| -0.264 | -1.157 | -0.69 | 0.719 | -0.157 | 0.438 | -0.208 | 0.467 | -0.271 | -0.471 | -0.017 | -0.32 | -0.438 | 0.036 | 0.414 | 0.086 | -0.384 | 1.016 | -0.448 | -0.005 | -0.395 | 0.343 | 0.855 | -0.449 | -0.55 | -0.136 | -0.145 | -0.191 | 0.267 | -0.086 | 0 | 0.457 | 0.022 | -0.416 | 0.038 | 0.349 | -0.438 | 0.459 | -0.606 | 0.126 | 0.054 | 0.258 | 0.295 | 0 | -0 | 0.002 | -0 | 0.002 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| -0.418 | 0.228 | 0.287 | 0.108 | -0.025 | 0.005 | 0.029 | -0.311 | 0.221 | -0.02 | -0.06 | -0.061 | 0.24 | 0.047 | 0 | 0 | 0.074 | -0.117 | -0.041 | -0.563 | 1.04 | -1.378 | -0.088 | -0.01 | -0.043 | 0.042 | 0.163 | 0.081 | -0.127 | 0.058 | -0.026 | -0.006 | -0.054 | 0.007 | -0.086 | -0.132 | 0.005 | -0.26 | 0.282 | 0.293 | -0.069 | -0.108 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.03 | 0.231 | 1.037 | 0.567 | 0.036 | -0.538 | -0.001 | -0.768 | 0.065 | 1.294 | -0.497 | 0.873 | 0.515 | 0.031 | -0.33 | -0.462 | 0.448 | -0.597 | -0.207 | -0.471 | 1.077 | -0.416 | -0.757 | 0.483 | 0.108 | 0.126 | 0.848 | 0.308 | -0.275 | -0.03 | 0.209 | -0.568 | -0.049 | 0.424 | -0.134 | -0.527 | 0.196 | 0.223 | 0.219 | 0.058 | -0.142 | -0.208 | -0.721 | -0.033 | 0.016 | 0.125 | 0.004 | 0.001 | 0.003 | 0.012 | 0.002 | -0.03 | 0.032 | 0.003 | -0.009 | 0.004 | 0.001 | 0.018 | 0.015 | 0.024 | 0.004 | 0.005 |
Other Non Cash Items
| 0.316 | 0.164 | 0.431 | 1.222 | -0.052 | -0.25 | 0.343 | -0.981 | 0.221 | 1.247 | -0.382 | 0.642 | 0.391 | -0.204 | 0 | -0.006 | -0 | -0.556 | 0 | 0.027 | -0 | 0 | -0 | 0.087 | 0 | -0 | 0.845 | -2.036 | -0.278 | -0.022 | 2.036 | -0.565 | -0.046 | 0.427 | -0.13 | 0.2 | 0 | -0.2 | 0 | 0 | 0 | -0.081 | 0.421 | 0.011 | -0.048 | -0.103 | 0.034 | 0.023 | 0.047 | 0.126 | 0.09 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0.001 | 0.002 |
Operating Cash Flow
| -0.287 | 0.065 | 0.525 | -0.54 | 0.501 | 0.115 | -0.223 | 0.551 | -0.009 | -0.12 | 0.413 | 0.039 | 0.066 | 0.045 | 0.142 | -0.336 | 0.222 | 0.183 | -0.335 | 0.933 | -0.04 | 0.108 | 0.408 | -0.312 | -0.366 | 0.04 | 0.641 | -0.208 | 0.031 | 0.154 | 0.025 | 0.028 | 0.1 | 0.054 | -0.11 | -0.141 | -0.077 | 0.634 | -0.3 | 0.14 | -0.088 | -0.114 | 0.064 | -0.021 | -0.036 | -0.013 | -0.013 | -0.03 | -0.006 | 0.027 | 0.043 | -0.07 | -0.01 | -0.021 | -0.049 | -0.036 | -0.008 | 0.011 | 0.021 | -0.021 | -0.015 | -0.063 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| 0 | -0.001 | -0.005 | -0.002 | 0 | 0 | 0 | 0 | -0.006 | -0.001 | 0 | 0.005 | -0.005 | 0 | -0.017 | 0 | 0 | 0 | 0 | -0.004 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.023 | -0.011 | -0.009 | 0 | -0.001 | 0.001 | -0.011 | 0 | 0.005 | -0.013 | -0.065 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 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 | 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 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.062 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| 0 | -0.001 | -0.005 | -0.002 | 0 | 0 | 0.022 | 0 | -0.006 | -0.001 | 0 | 0.005 | -0.005 | 0 | -0.017 | 0 | 0 | 0 | 0 | -0.004 | -0.001 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.023 | -0.011 | -0.009 | 0 | -0.001 | 0.001 | -0.011 | 0 | 0.005 | -0.013 | -0.065 | -0.013 | -0.062 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | -0.004 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | -0.005 | -0 | -0.002 | -0.007 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | -0.011 | -0.009 | 0 | 0 | -0.004 | 0 |
Common Stock Issued
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.03 | 0 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | -0.005 | -0 | 0 | 0.005 | -0.001 | -0.1 | 0 | 0 | 0 | -0.002 | 0 | -0.01 | 0 | 0 | 0 | -0.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.186 | -0.009 | 0.5 | 0 | 0 | 0 | -0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | -0.005 | 0 | 0 | 0 | 0 |
Financing Cash Flow
| 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | -0.002 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | -0.005 | -0 | -0.002 | -0.003 | -0.001 | -0.102 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | -0.01 | 0 | 0 | 0 | -0.177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.305 | -0.186 | -0.009 | 0.5 | -0.008 | 0.03 | 0.014 | 0.024 | 0.036 | 0.013 | -0.034 | -0.051 | 0.078 | 0.017 | 0.053 | 0.05 | -0.006 | 0.018 | -0.014 | -0.021 | 0.018 | -0.004 | 0.103 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.362 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0.043 | -0.061 | 0.037 | -0.08 | -0.012 | -0.103 | 0.122 | -0.013 | 0.001 | -0.048 | 0.407 | -0.121 | -0.244 | 0.039 | -0.17 | -0.103 | 0.002 | 0.139 | -0.081 | -0.017 | -0.033 | -0.043 | -0.018 | -0.005 | 0 | 0.04 | -0.027 | 0.007 | -0.012 | 0.023 | 0.006 | -0.001 | -0.006 | -0.005 | -0.007 | 0 | 0.008 | -0.008 | -0.004 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -0.266 | -0.058 | 0.512 | -0.25 | 0.509 | -0.004 | -0.208 | 0.187 | -0.049 | 0.193 | 0.183 | 0.044 | 0.061 | 0.045 | 0.168 | -0.404 | 0.254 | 0.103 | -0.35 | 0.823 | 0.079 | -0.007 | 0.407 | -0.362 | 0.039 | -0.082 | 0.39 | -0.203 | -0.149 | 0.041 | 0.027 | -0.011 | 0.02 | 0.026 | -0.143 | -0.178 | -0.107 | 0.563 | -0.314 | -0.187 | -0.3 | -0.116 | 0.555 | -0.007 | 0.001 | -0.001 | 0.005 | 0.001 | -0 | -0.003 | -0 | 0 | 0.003 | -0 | 0 | -0.009 | 0.009 | -0.003 | -0 | -0.003 | -0.019 | 0.04 |
Cash At End Of Period
| 1.377 | 1.643 | 1.701 | 1.189 | 1.439 | 0.93 | 0.934 | 1.142 | 0.955 | 1.004 | 0.811 | 0.628 | 0.606 | 0.55 | 1.477 | 1.309 | 1.713 | 1.459 | 1.356 | 1.781 | 0.959 | 0.88 | 0.887 | 0.479 | 0.841 | 0.802 | 0.884 | 0.494 | 0.697 | 0.846 | 0.805 | 0.778 | 0.788 | 0.769 | 0.743 | 0.885 | 1.064 | 1.171 | 0.608 | 0.921 | 1.108 | 1.408 | 1.525 | 0 | 0.007 | 0.006 | 0.006 | 0.001 | -0 | 0 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0.009 | 0 | 0.003 | 0.003 | 0.006 | 0.044 |