IMAX Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
IMAX Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 12,235,000 | 8,150,000 | 6,866,000 | 15,343,000 | 5,073,000 | 5,420,000 | 3,311,000 | 15,019,000 | 9,613,000 | 5,123,000 | 4,081,000 | -7,757,000 | -4,251,000 | -11,950,000 | 13,379,000 | -6,344,000 | -6,112,000 | -10,500,000 | -19,544,000 | -48,484,000 | -30,047,000 | -59,411,000 | 21,352,000 | 10,896,000 | 13,836,000 | 12,487,000 | 3,771,000 | 7,502,000 | 10,255,000 | 12,067,000 | 8,698,000 | 2,898,000 | 1,809,000 | -887,000 | 12,076,000 | 4,384,000 | 10,683,000 | 12,177,000 | 26,245,000 | 10,514,000 | 26,380,000 | 1,485,000 | 22,514,000 | 5,297,000 | 12,679,000 | 14,990,000 | 11,080,000 | 2,588,000 | 6,329,000 | -7,447,000 | -4,571,000 | -4,780,000 | |
adjustments to reconcile net income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 15,896,000 | 14,913,000 | 16,601,000 | 14,900,000 | 18,838,000 | 15,164,000 | 13,545,000 | 19,279,000 | 13,878,000 | 13,320,000 | 13,998,000 | 15,640,000 | 14,282,000 | 12,741,000 | 15,512,000 | 14,899,000 | 12,685,000 | 12,986,000 | 12,312,000 | 14,112,000 | 11,930,000 | 15,252,000 | 17,987,000 | 15,696,000 | 15,593,000 | 14,211,000 | 15,453,000 | 13,950,000 | 14,513,000 | 13,521,000 | 27,040,000 | 14,413,000 | 13,266,000 | 12,088,000 | 12,306,000 | 12,115,000 | 11,626,000 | 10,438,000 | 11,612,000 | 10,467,000 | 11,091,000 | 9,633,000 | 9,819,000 | 7,992,000 | 8,084,000 | 8,038,000 | 9,200,000 | 7,466,000 | 7,143,000 | -12,776,262 | 6,563,000 | 3,236,000 | 2,995,000 |
amortization of deferred financing costs | 492,000 | 492,000 | 491,000 | 493,000 | 493,000 | 492,000 | 493,000 | 492,000 | 625,000 | 625,000 | 712,000 | 712,000 | 730,000 | 1,023,000 | 764,000 | 741,000 | |||||||||||||||||||||||||||||||||||||
credit loss (reversal) expense | -183,000 | -126,000 | -10,000 | 933,000 | -3,317,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
write-downs, including asset impairments | 854,000 | 193,000 | 939,000 | 635,000 | 2,290,000 | 109,000 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | 571,000 | -125,000 | 158,000 | 476,000 | 5,627,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
share-based and other non-cash compensation | 7,492,000 | 5,275,000 | 5,948,000 | 5,508,000 | 6,970,000 | 4,783,000 | 6,400,000 | 5,297,000 | 7,398,000 | 5,135,000 | 8,063,000 | 5,544,000 | 7,777,000 | 6,189,000 | 7,521,000 | 6,226,000 | 6,911,000 | 5,421,000 | 5,693,000 | 5,495,000 | |||||||||||||||||||||||||||||||||
unrealized foreign currency exchange (gain) loss | -2,243,000 | -78,000 | -961,000 | 10,000 | -24,000 | 377,000 | -26,000 | -557,000 | -177,000 | ||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized investment gain | -33,000 | -32,000 | -33,000 | -32,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -3,688,000 | -15,014,000 | 6,104,000 | 8,509,000 | 18,994,000 | -4,502,000 | 485,000 | -11,923,000 | -2,843,000 | 12,374,000 | -10,953,000 | -3,305,000 | -12,091,000 | -2,654,000 | -28,117,000 | -13,287,000 | 2,695,000 | -13,744,000 | 3,247,000 | -6,621,000 | |||||||||||||||||||||||||||||||||
inventories | -5,059,000 | 1,032,000 | 4,680,000 | 90,000 | -1,599,000 | -4,672,000 | 13,486,000 | -7,653,000 | -172,000 | -5,946,000 | 4,602,000 | -3,182,000 | -6,415,000 | -534,000 | 10,798,000 | -1,214,000 | 1,430,000 | 437,000 | 11,915,000 | 6,609,000 | |||||||||||||||||||||||||||||||||
film assets | -3,922,000 | -7,396,000 | -7,230,000 | -5,151,000 | -7,829,000 | -4,912,000 | -5,819,000 | -5,334,000 | -5,357,000 | -3,884,000 | -5,424,000 | -3,754,000 | -5,313,000 | -5,107,000 | -4,775,000 | -4,227,000 | -3,595,000 | -2,213,000 | -1,488,000 | -2,120,000 | |||||||||||||||||||||||||||||||||
deferred revenue | 1,726,000 | 1,390,000 | -915,000 | -8,996,000 | 1,678,000 | -6,075,000 | 788,000 | -1,415,000 | -5,861,000 | 2,606,000 | -5,583,000 | -698,000 | -4,461,000 | -830,000 | -5,157,000 | -987,000 | -5,723,000 | 5,276,000 | -11,870,000 | -4,566,000 | |||||||||||||||||||||||||||||||||
changes in other operating assets and liabilities | -2,085,000 | -2,215,000 | -21,421,000 | 5,315,000 | -1,702,000 | -17,384,000 | -31,848,000 | 15,002,000 | -10,799,000 | -8,344,000 | 4,349,000 | 4,131,000 | 2,507,000 | -10,186,000 | 9,548,000 | 5,233,000 | -12,980,000 | -4,155,000 | -531,000 | -11,889,000 | |||||||||||||||||||||||||||||||||
net cash from operating activities | 23,230,000 | 6,951,000 | 11,485,000 | 35,282,000 | 35,038,000 | -10,968,000 | 4,007,000 | 28,753,000 | 4,637,000 | 21,218,000 | 16,840,000 | 5,774,000 | -1,510,000 | -3,783,000 | 25,647,000 | -2,566,000 | -6,065,000 | -10,951,000 | 7,807,000 | -9,938,000 | -26,846,000 | 5,966,000 | 23,119,000 | 18,740,000 | 49,186,000 | -669,000 | 41,902,000 | 21,416,000 | 31,191,000 | 15,463,000 | 21,947,000 | 26,199,000 | 37,837,000 | -617,000 | 32,568,000 | 9,237,000 | 31,103,000 | 4,964,000 | 41,885,000 | 23,302,000 | 12,429,000 | 6,069,000 | 14,735,000 | 36,620,000 | 19,720,000 | 34,068,000 | 9,416,000 | 10,426,000 | 12,656,000 | 4,976,779 | 256,000 | -5,857,000 | 618,000 |
capex | -2,361,000 | -1,645,000 | -4,612,000 | -1,126,000 | -1,586,000 | -1,104,000 | -3,950,000 | -1,532,000 | -645,000 | -364,000 | -3,176,000 | -2,314,000 | -2,206,000 | -728,000 | -1,237,000 | -988,000 | -899,000 | -466,000 | -39,000 | -64,000 | -323,000 | -271,000 | -1,893,000 | -1,353,000 | -1,938,000 | -2,237,000 | -6,001,000 | 1,265,000 | -2,044,000 | -6,588,000 | -7,787,000 | -6,585,000 | -5,703,000 | -4,068,000 | -5,245,000 | -1,561,000 | -3,887,000 | -4,585,000 | -4,814,000 | -3,523,000 | -12,338,000 | -22,582,000 | -15,418,000 | -8,105,000 | -3,456,000 | -824,000 | -1,401,000 | -374,000 | -1,119,000 | 0 | -610,000 | -624,000 | -99,000 |
free cash flows | 20,869,000 | 5,306,000 | 6,873,000 | 34,156,000 | 33,452,000 | -12,072,000 | 57,000 | 27,221,000 | 3,992,000 | 20,854,000 | 13,664,000 | 3,460,000 | -3,716,000 | -4,511,000 | 24,410,000 | -3,554,000 | -6,964,000 | -11,417,000 | 7,768,000 | -10,002,000 | -27,169,000 | 5,695,000 | 21,226,000 | 17,387,000 | 47,248,000 | -2,906,000 | 35,901,000 | 22,681,000 | 29,147,000 | 8,875,000 | 14,160,000 | 19,614,000 | 32,134,000 | -4,685,000 | 27,323,000 | 7,676,000 | 27,216,000 | 379,000 | 37,071,000 | 19,779,000 | 91,000 | -16,513,000 | -683,000 | 28,515,000 | 16,264,000 | 33,244,000 | 8,015,000 | 10,052,000 | 11,537,000 | 4,976,779 | -354,000 | -6,481,000 | 519,000 |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment | -2,361,000 | -1,645,000 | -4,612,000 | -1,126,000 | -1,586,000 | -1,104,000 | -3,950,000 | -1,532,000 | -645,000 | -364,000 | -3,176,000 | -2,314,000 | -2,206,000 | -728,000 | -1,237,000 | -988,000 | -899,000 | -466,000 | -39,000 | -64,000 | -323,000 | -271,000 | -1,893,000 | -1,353,000 | -1,938,000 | -2,237,000 | -6,001,000 | 1,265,000 | -2,044,000 | -6,588,000 | -7,787,000 | -6,585,000 | -5,703,000 | -4,068,000 | -5,245,000 | -1,561,000 | -3,887,000 | -4,585,000 | -4,814,000 | -3,523,000 | -12,338,000 | -22,582,000 | -15,418,000 | -8,105,000 | -3,456,000 | -824,000 | -1,401,000 | -374,000 | -1,119,000 | -610,000 | -624,000 | -99,000 | |
investment in equipment for joint revenue sharing arrangements | -2,920,000 | -11,746,000 | -2,613,000 | -11,971,000 | -5,315,000 | -4,442,000 | -7,295,000 | -6,672,000 | -1,876,000 | -2,157,000 | -5,260,000 | -5,892,000 | -4,064,000 | -4,587,000 | -4,733,000 | -2,964,000 | -857,000 | -1,540,000 | -1,365,000 | ||||||||||||||||||||||||||||||||||
acquisition of other intangible assets | -2,143,000 | -1,233,000 | -3,645,000 | -1,611,000 | -1,597,000 | -1,594,000 | -2,926,000 | -1,940,000 | -1,718,000 | -1,760,000 | -1,148,000 | -1,566,000 | -1,129,000 | -551,000 | -693,000 | -768,000 | -1,124,000 | -1,507,000 | -243,000 | -440,000 | -359,000 | -862,000 | -1,057,000 | -753,000 | -581,000 | -540,000 | -5,498,000 | -1,493,000 | -1,150,000 | -555,000 | -1,275,000 | -1,315,000 | -1,033,000 | -1,591,000 | -1,856,000 | -1,240,000 | -921,000 | -770,000 | -1,443,000 | -650,000 | -2,307,000 | -665,000 | -939,000 | -1,009,000 | -780,000 | -823,000 | -1,655,000 | -2,568,000 | -18,198,000 | ||||
net cash from investing activities | -7,424,000 | -14,624,000 | -10,870,000 | -14,708,000 | -8,498,000 | -7,140,000 | -13,126,000 | -10,144,000 | -4,239,000 | -4,281,000 | -12,884,000 | -22,411,000 | -7,399,000 | -10,597,000 | -6,663,000 | -4,720,000 | -2,880,000 | 14,256,000 | -1,647,000 | -1,885,000 | -3,010,000 | -2,713,000 | -12,340,000 | -10,970,000 | -15,038,000 | -27,646,000 | -23,599,000 | -14,483,000 | -6,839,000 | -11,953,000 | -16,264,000 | -25,888,000 | -17,239,000 | -14,206,000 | -26,398,000 | -7,625,000 | -21,520,000 | -9,343,000 | -13,762,000 | -15,529,000 | -21,443,000 | -28,062,000 | -16,780,000 | -16,721,000 | -12,319,000 | -3,797,000 | -8,992,000 | -10,411,000 | -31,087,000 | 2,253,263 | -900,000 | -862,000 | -492,000 |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility borrowings | 6,000,000 | 23,000,000 | 4,000,000 | 6,000,000 | 45,000,000 | 315,000 | 5,000,000 | 25,717,000 | 32,981,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
repayments of revolving credit facility borrowings | -8,000,000 | -10,000,000 | -10,000,000 | -11,000,000 | -10,191,000 | -4,171,000 | -7,706,000 | -31,180,000 | 0 | -7,366,000 | 0 | -45,243,000 | -255,000,000 | ||||||||||||||||||||||||||||||||||||||||
repayments of other borrowings | -163,000 | -209,000 | -178,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common shares | 0 | -246,000 | -17,856,000 | -252,000 | -355,000 | -3,656,000 | 0 | 0 | 0 | -36,624,000 | 0 | -1,401,000 | -25,027,000 | 0 | -33,056,000 | -13,396,000 | -2,000 | 0 | -16,140,000 | -14,664,000 | -41,096,000 | -44,618,000 | 3,000 | -694,000 | |||||||||||||||||||||||||||||
repurchase of common shares - imax china | |||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes withheld and paid on employee stock awards vested | -237,000 | -9,505,000 | 0 | 0 | -784,000 | -4,194,000 | -8,000 | 0 | -225,000 | -6,233,000 | -294,000 | 0 | -257,000 | -3,136,000 | -615,000 | 0 | 0 | -3,045,000 | -261,000 | 0 | -15,000 | -236,000 | -82,000 | -289,000 | 0 | -219,000 | 0 | -158,000 | -251,000 | -1,028,000 | -382,000 | -31,000 | -41,000 | -146,000 | -298,000 | -157,000 | |||||||||||||||||
common shares issued - stock options exercised | 100,000 | 948,000 | 5,193,000 | 0 | 0 | 59,000 | 824,000 | 13,000 | 12,000 | 1,576,000 | 803,000 | 3,614,000 | 2,842,000 | 740,000 | 11,407,000 | 7,162,000 | |||||||||||||||||||||||||||||||||||||
net cash from financing activities | -3,754,000 | 4,234,000 | -5,090,000 | -7,560,000 | -16,185,000 | 22,794,000 | -4,588,000 | -4,724,000 | -15,037,000 | 6,081,000 | -7,085,000 | -44,475,000 | -13,035,000 | -22,233,000 | -13,917,000 | -43,925,000 | -52,645,000 | 7,058,000 | -2,165,000 | -3,489,000 | 239,163,000 | -3,746,000 | -12,107,000 | -50,888,000 | 9,623,000 | -10,862,000 | -6,013,000 | -37,347,000 | -16,640,000 | -4,347,000 | -823,000 | -52,865,000 | 499,000 | -19,497,000 | -11,707,000 | -41,360,000 | -53,218,000 | 171,398,000 | -37,238,000 | 15,185,000 | 55,870,000 | 14,811,000 | -1,354,000 | -15,597,000 | -24,208,000 | 1,551,000 | 3,405,000 | 1,934,706 | -513,000 | ||||
effects of exchange rate changes on cash | 130,000 | -84,000 | 563,000 | -62,000 | 180,000 | 131,000 | -103,000 | 316,000 | 346,000 | -55,000 | -48,000 | 86,000 | -799,000 | -245,000 | -1,036,000 | 199,000 | 54,000 | 377,000 | -97,000 | 434,000 | 107,000 | 186,000 | 534,000 | -347,000 | 458,000 | -16,000 | -319,000 | -24,000 | 30,000 | 46,000 | -18,000 | 118,000 | 106,000 | -100,000 | 567,000 | 443,000 | -130,000 | -38,000 | 32,000 | 73,000 | 82,000 | -193,000 | 17,000 | 30,000 | 6,000 | -30,970 | 53,000 | -25,000 | 3,000 | ||||
increase in cash and cash equivalents during period | 12,182,000 | -3,523,000 | 12,952,000 | 10,535,000 | 4,817,000 | 1,845,000 | -21,117,000 | -53,669,000 | -49,585,000 | -13,789,000 | -33,291,000 | 242,793,000 | -9,977,000 | -31,671,000 | -57,697,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 100,592,000 | 0 | 0 | 76,200,000 | 0 | 0 | 97,401,000 | 0 | 0 | 189,711,000 | 0 | 0 | 317,379,000 | 0 | 0 | 109,484,000 | 0 | 0 | 141,590,000 | 0 | 0 | 158,725,000 | 0 | 0 | 204,759,000 | 0 | 0 | 317,449,000 | 0 | 0 | 106,503,000 | 0 | 0 | 0 | 18,138,000 | 0 | 0 | 25,123,000 | ||||||||||||||
cash and cash equivalents, end of period | 12,182,000 | 97,069,000 | 12,952,000 | 10,535,000 | 81,017,000 | 14,337,000 | -3,980,000 | 99,246,000 | -22,961,000 | -52,188,000 | 162,300,000 | -21,117,000 | -53,669,000 | 267,794,000 | -13,789,000 | -33,291,000 | 352,277,000 | -3,903,000 | -16,633,000 | 123,084,000 | 573,000 | -12,537,000 | 145,579,000 | -536,000 | -32,237,000 | 190,481,000 | -9,977,000 | -31,671,000 | 259,752,000 | -29,022,000 | 6,041,000 | 140,342,000 | 18,618,000 | 5,870,000 | 1,992,000 | 21,588,000 | -329,000 | -8,942,000 | 25,252,000 | ||||||||||||||
unrealized foreign currency exchange loss | 289,000 | -123,000 | 58,000 | 113,000 | 69,000 | -135,000 | -500,000 | 1,351,000 | 783,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | 1,708,000 | 383,000 | -445,000 | -3,086,000 | -193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
interest in film classified as a financial instrument | 0 | 0 | 0 | -4,731,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity securities | 0 | 17,769,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of ssimwave, net of cash and cash equivalents acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from other borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of other borrowings | -156,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
credit facility amendment fees paid | -2,000 | -249,000 | -245,000 | -1,783,000 | -53,000 | -442,000 | 0 | -32,000 | -47,000 | -67,000 | 0 | 54,000 | -223,000 | -149,000 | -158,000 | -1,003,000 | -9,000 | ||||||||||||||||||||||||||||||||||||
repurchase of common shares, imax corporation | -26,543,000 | -4,226,000 | -43,083,000 | -6,272,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common shares, imax china | 0 | -1,199,000 | 0 | -1,844,000 | -5,044,000 | 0 | -2,000 | -641,000 | -891,000 | -5,000 | -2,344,000 | ||||||||||||||||||||||||||||||||||||||||||
principal payment under finance lease obligations | -29,000 | 0 | -58,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to non-controlling interests | 0 | 0 | -3,000 | -2,928,000 | 0 | -2,096,000 | 0 | -2,118,000 | |||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents during year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
credit loss expense | 139,000 | 35,000 | 523,000 | 846,000 | 220,000 | 7,229,000 | 305,000 | 3,026,000 | 3,925,000 | 1,440,000 | 10,217,000 | ||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency exchange gain | 33,000 | -299,000 | 89,000 | 223,000 | 225,000 | -67,000 | 438,000 | 35,000 | -401,000 | -291,000 | -171,000 | 668,000 | -1,388,000 | -3,015,000 | |||||||||||||||||||||||||||||||||||||||
realized and unrealized investment gains | -30,000 | -44,000 | -35,000 | -30,000 | -34,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other borrowings | 0 | 0 | 315,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
credit loss expense (reversal) | 398,000 | 808,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | -191,000 | -109,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of ssimwave inc., net of cash and cash equivalents acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes | 0 | 0 | 0 | 223,675,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs related to convertible notes | 2,000 | -921,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped calls related to convertible notes | 0 | 0 | 0 | -19,067,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents during year | |||||||||||||||||||||||||||||||||||||||||||||||||||||
write-downs | 398,000 | 170,000 | 304,000 | 275,000 | 5,051,000 | 381,000 | 886,000 | 416,000 | 249,000 | 213,000 | 4,390,000 | 6,533,000 | 2,403,000 | 4,403,000 | -686,683 | 718,000 | -31,000 | 6,000 | |||||||||||||||||||||||||||||||||||
unrealized investment gains | -364,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents during period | -22,961,000 | -52,188,000 | -27,411,000 | -3,903,000 | -16,633,000 | -18,506,000 | 573,000 | -12,537,000 | -13,146,000 | -536,000 | -32,237,000 | -14,278,000 | |||||||||||||||||||||||||||||||||||||||||
realized and unrealized investment (gains) losses | -29,000 | -30,000 | -33,000 | -5,248,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of investees | 1,329,000 | 0 | 529,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock purchased for future settlement of restricted share units | -4,207,000 | 1,039,000 | 1,356,000 | -5,992,000 | 1,026,000 | -4,633,000 | -779,000 | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||
effects of exchange rate changes on cash and cash equivalents | 761,000 | 1,196,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses (income) of investees | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of (investment in) equity securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of subsidiary shares to non-controlling interests | 0 | 0 | 4,060,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid to imax china non-controlling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of restricted share units and options | -260,000 | -58,000 | -1,090,000 | -1,667,000 | -1,206,000 | -970,000 | -2,632,000 | -4,987,000 | 1,651,000 | -1,038,000 | -1,356,000 | -173,000 | -4,965,000 | -1,318,000 | -2,890,000 | -11,158,000 | -9,513,000 | -7,000 | |||||||||||||||||||||||||||||||||||
treasury stock repurchased for future settlement of restricted share units | 260,000 | 58,000 | 1,090,000 | -1,419,000 | -2,466,000 | 3,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash provided by: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss in fair value of investments | 1,142,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity securities | 0 | 0 | 0 | -15,153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
increase in revolving credit facility borrowings | 7,366,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of revolving credit facility borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss in fair value of equity securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment for joint revenue sharing arrangements | -2,328,000 | -1,580,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
increase in credit facility borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of credit facility borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
share and other non-cash compensation | 4,309,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of equity securities | 4,539,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in film assets | -3,064,000 | -8,032,000 | -7,191,000 | -4,474,000 | -3,740,000 | -960,000 | -4,021,000 | -11,960,000 | -6,259,000 | -3,959,000 | -11,097,000 | -16,255,000 | -3,334,000 | -8,146,000 | -3,272,000 | -6,971,000 | -3,919,000 | -3,050,000 | -4,665,000 | -4,391,000 | -3,013,000 | -10,835,000 | -3,251,000 | -3,309,000 | -2,367,000 | -7,183,000 | -3,958,000 | -3,442,000 | 8,153,619 | -2,575,000 | -4,250,000 | -1,340,000 | |||||||||||||||||||||
changes in other non-cash operating assets and liabilities | 23,342,000 | -21,643,000 | -7,757,000 | 10,576,000 | -27,105,000 | 12,790,000 | -129,000 | 9,604,000 | -9,818,000 | -20,294,000 | 3,269,000 | 25,164,000 | -17,280,000 | -1,370,000 | -14,105,000 | 7,347,000 | -22,746,000 | 4,678,000 | -1,985,000 | -29,466,000 | -9,805,000 | -12,315,000 | 21,591,000 | -6,590,000 | 3,097,000 | -11,914,000 | 145,000 | -1,187,000 | -5,819,976 | 3,501,000 | 188,000 | 2,139,000 | |||||||||||||||||||||
increase in bank indebtedness | 280,000,000 | 0 | 0 | 0 | 35,000,000 | 30,000,000 | 7,722,000 | 0 | 6,197,000 | 11,371,000 | 0 | 0 | 5,000,000 | 4,917,000 | 15,500,000 | ||||||||||||||||||||||||||||||||||||||
repayment of bank indebtedness | 0 | -5,000,000 | -35,000,000 | -15,000,000 | -10,000,000 | -39,667,000 | -500,000 | -500,000 | -500,000 | -500,000 | -500,000 | -500,000 | -500,000 | -500,000 | -500,000 | -500,000 | -19,000,000 | -25,000,000 | -5,000,000 | -5,000,000 | 0 | ||||||||||||||||||||||||||||||||
write-downs, net of recoveries | 3,822,000 | 1,118,000 | 1,169,000 | 697,000 | 9,229,000 | 855,000 | 650,000 | 1,036,000 | 3,948,000 | 12,465,000 | 9,145,000 | 4,010,000 | 3,037,000 | 1,654,000 | 601,000 | 648,000 | 797,000 | 1,471,000 | 1,329,000 | 128,000 | 3,541,000 | 174,000 | 91,000 | 597,000 | 438,000 | 481,000 | 1,113,000 | ||||||||||||||||||||||||||
deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
stock and other non-cash compensation | 6,173,000 | 5,687,000 | 7,186,000 | 4,524,000 | 5,483,000 | 6,320,000 | 6,779,000 | 5,141,000 | 5,159,000 | 6,346,000 | 6,910,000 | 5,660,000 | 8,690,000 | 7,882,000 | 6,347,000 | 8,667,000 | 7,175,000 | 4,343,000 | 5,195,000 | 5,666,000 | 3,858,000 | 3,519,000 | 3,439,000 | 2,931,000 | 3,868,000 | 3,982,000 | 2,841,000 | -3,054,211 | 1,053,000 | 197,000 | 1,809,000 | ||||||||||||||||||||||
income from equity-accounted investments | -59,000 | 368,000 | 238,000 | 183,000 | -114,000 | 103,000 | 0 | 106,000 | -233,000 | 218,000 | 165,000 | 156,000 | -84,000 | 789,000 | 1,162,000 | 818,000 | 1,082,000 | 833,000 | 1,138,000 | 785,000 | 701,000 | 499,000 | 324,000 | 334,000 | |||||||||||||||||||||||||||||
(gain) loss on non-cash contribution to equity-accounted investees | 0 | -534,000 | -100,000 | -99,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
investment in joint revenue sharing equipment | -9,390,000 | -8,864,000 | -12,519,000 | -9,716,000 | -12,100,000 | -14,255,000 | -3,645,000 | -4,810,000 | -7,096,000 | -17,988,000 | -10,003,000 | -7,547,000 | -17,386,000 | -4,824,000 | -16,712,000 | -3,988,000 | -7,505,000 | -9,356,000 | -6,798,000 | -4,815,000 | -930,000 | -5,107,000 | -8,083,000 | -2,150,000 | -5,936,000 | -7,088,000 | -10,858,000 | ||||||||||||||||||||||||||
change in deferred income taxes | -261,000 | 608,000 | 688,000 | -4,074,000 | -3,196,000 | 812,000 | -465,000 | 1,128,000 | -2,012,000 | -2,175,000 | -958,000 | 5,457,000 | -488,000 | 156,000 | -185,000 | -6,433,000 | 2,865,000 | 2,041,000 | 191,000 | -2,530,000 | 368,000 | 5,179,000 | 5,880,000 | 3,014,000 | 651,000 | 2,395,000 | -73,000 | -76,000 | |||||||||||||||||||||||||
change in fair value of equity investment | 490,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
movement in fair value of financial instruments | -2,491,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of subsidiary shares from a non-controlling interest | -1,767,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of subsidiary shares to a non-controlling interest | 850,000 | 2,247,000 | 4,449,000 | 0 | 0 | 40,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on non-cash contribution to equity-accounted investees | 99,000 | 100,000 | 99,000 | 99,000 | -66,000 | -99,000 | 178,000 | -377,000 | -290,000 | -406,000 | -388,000 | -352,000 | -351,000 | 0 | |||||||||||||||||||||||||||||||||||||||
investment in new business ventures | -106,000 | 0 | -500,000 | -1,000,000 | 0 | 0 | 0 | 0 | 0 | -381,000 | -912,000 | ||||||||||||||||||||||||||||||||||||||||||
common shares issued—stock options exercised | 0 | 1,337,000 | 13,082,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid on secondary sales and repatriation dividend | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on non-cash contribution to equity-accounted investees | 99,000 | 100,000 | 99,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
dividend paid to non-controlling shareholders | -2,311,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 11,771,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of subsidiary shares to non-controlling interests - private offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||
share issuance costs from the issuance of subsidiary shares to non-controlling interests - private offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of subsidiary shares to non-controlling interests - public offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||
share issuance expenses - public offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid on secondary sale and repatriation dividend | 0 | 0 | -2,991,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from discontinued operations | 0 | 0 | 773,692 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of restricted share units | -5,849,000 | -1,083,000 | -3,905,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on curtailment of postretirement benefit plan | |||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock repurchased for settlement of share based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
share issuance costs from the issuance of subsidiary shares to a non-controlling interest | 0 | 0 | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock purchased for settlement of share based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents during the period | -29,022,000 | 6,041,000 | 33,839,000 | 18,618,000 | 5,870,000 | 1,992,000 | 3,450,000 | ||||||||||||||||||||||||||||||||||||||||||||||
common shares issued — stock options exercised | 3,488,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
share issuance costs from the issuance of subsidiary shares to non-controlling interests | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disgorgement of stock sale profits | |||||||||||||||||||||||||||||||||||||||||||||||||||||
share issuance expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) income from discontinued operations | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from arbitration award | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on curtailment of postretirement benefits | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash surrender value of life insurance | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash surrender value of life insurance | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity-accounted investments | 459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
items not involving cash: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase of senior notes due december 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of senior notes due december 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares issued—public offerings, net of offering expenses paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares issued— stock options exercised | |||||||||||||||||||||||||||||||||||||||||||||||||||||
shelf registration fees paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used in) by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency exchange (gain) loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares issued — public offerings, net of offering expenses paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares issued — private offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||
debt modification fees paid | |||||||||||||||||||||||||||||||||||||||||||||||||||||
fees paid pertaining to amended credit facility agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency exchange gain | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on repurchase of senior notes due december 2010 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of bank indebtedness | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | 6,450,543 | -2,182,000 | -2,151,000 | -2,124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of short-term investments | -6,439,428 | 2,174,000 | 2,150,000 | 2,124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
financing costs related to senior notes due 2010 | 2,082,570 | -653,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income (income) from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
write-downs net of recoveries | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common shared issued — public offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents, during the period | |||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency exchange loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest on short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
debt modification fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents, during the year | 129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares issued - private offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable provisions, net of recoveries | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares issued | -147,580 | 140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment, net of proceeds | |||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of deferred income tax valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash foreign exchange gain | -502,000 | -514,000 | -109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest on short-term investments | -19,000 | -23,000 | -26,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash surrender value of life insurance | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other assets | -187,000 | -129,000 | -245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other intangible assets | -95,000 | -108,000 | -148,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents, during the period | -329,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net (earnings) from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in cash surrender value of life insurance | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents provided by discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents from continuing operations | 129,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents provided by investing activities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on retirement of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash foreign exchange (gain) loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||
premium on repayment of notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery on long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of old senior notes due 2005 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents from discontinued operations |
We provide you with 20 years of cash flow statements for IMAX stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of IMAX stock. Explore the full financial landscape of IMAX stock with our expertly curated income statements.
The information provided in this report about IMAX stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.