Opes acquisition corp. (OPES)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Sep'17
Cash Flows from Operating Activities:
Net (loss) income

765

1,161

1,417

1,357

1,379

1,021

0

0

0

0

Adjustments to reconcile net (loss) income to net cash used in operating activities:
Interest income

2,045

2,409

2,687

2,645

2,473

1,871

0

0

0

0

Unrealized gain on marketable securities held in Trust Account

7

8

3

-8

-32

-19

0

0

0

0

Deferred tax (benefit) provision

-62

-52

0

0

0

-

-

-

-

-

Changes in operating assets and liabilities:
Prepaid expenses

-60

-78

-132

30

69

89

0

0

0

0

Prepaid income taxes

0

-

-

-

-

-

-

-

-

-

Accounts payable and accrued expenses

266

73

90

105

160

255

0

0

0

0

Income taxes payable

-

-14

-161

141

134

14

0

0

0

0

Net cash used in operating activities

-1,226

-1,238

-1,303

-1,073

-836

-649

0

0

0

0

Cash Flows from Investing Activities:
Investment of cash in Trust Account

0

-

-

-

-

116,150

0

0

0

0

Cash withdrawn from Trust Account to pay franchise taxes

0

-

-

-

0

-

-

-

-

-

Cash withdrawn from Trust Account to pay redeeming stockholders

0

-

-

-

-

-

-

-

-

-

Cash withdrawn from Trust Account

-

-

-

-

-

-

-

-

-

0

Net cash provided by investing activities

71,970

25,617

24,251

773

423

-115,888

0

0

0

0

Cash Flows from Financing Activities:
Proceeds from sale of Units, net of underwriting discounts paid

-

-

-

-

-

112,700

0

0

0

-

Proceeds from sale of Private Placement Units

-

-

-

-

-

4,450

0

0

0

0

Proceeds from Unit Purchase Option

-

-

-

-

-

0

0

0

0

0

Advances from related party

-

-

-

-

-

67

0

0

0

0

Repayment of advances from related party

-

-

-

-

-

67

0

0

0

0

Proceeds from convertible promissory notes

0

-

-

-

-

-

-

-

-

-

Proceeds from promissory notes – related parties

0

-

-

-

-

-

-

-

-

0

Repayment of promissory note – related party

-

-

-

-

-

122

0

0

0

0

Payment of offering costs

-

-

-

-

-

306

0

0

0

0

Redemption of common stock

0

-

-

-

-

-

-

-

-

0

Net cash (used in) financing activities

0

-

-

-

-

116,721

0

0

0

0

Net Change in Cash

-128

-187

-339

-300

-423

183

0

0

0

0

Non-cash investing and financing activities:
Initial classification of common stock subject to possible redemption

-

-

-

-

-

111,741

0

0

0

-

Initial classification of common stock subject to redemption

-

-

-

-

-

-

-

-

-

0

Change in value of common stock subject to possible redemption

765

1,161

1,417

1,357

1,379

1,021

0

0

0

0

Offering costs included in accrued offering costs

-

-

-

-

-

-

-

-

-

0