Cash Flow Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -7 | -9 | -22 | 67 | -25 | -25 | -23 | -28 | -30 | -28 | -33 | -31 | -27 | -28 | -37 | -29 | -26 | -23 | -17 | -16 | -17 | -16 | -12 | -11 | -8 | -8 | -6 | -3 | -2 | -5 |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 1 | 1 | 2 | 2 | 1 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -8 | -8 | -20 | -15 | -20 | -24 | -16 | -29 | -28 | -26 | -25 | -20 | -27 | -30 | -25 | -21 | -22 | -19 | -13 | -18 | -18 | -11 | -12 | -8 | -6 | -9 | -3 | -2 | -2 | -3 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | -16 | -16 | -16 | -16 | - | - | 15 | 15 | 15 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | 0 | - | 0 | 0 | - | - | 0 | 0 | 0 | 15 | 1 | 0 | 0 | 8 | 94 | 0 | 129 | 0 | 0 | 162 | 0 | 0 | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 1 | 0 | -94 | 0 | 0 | 129 | 0 | 0 | 0 | 0 | -2 | 105 | 58 | 14 | 0 | 0 | 3 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 1 | 0 | -94 | 0 | 0 | 129 | 0 | 0 | 0 | 0 | -2 | 105 | 58 | 14 | 0 | 0 | 3 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 98 | 106 | 125 | 73 | 93 | 116 | 133 | 162 | 190 | 202 | 227 | 234 | 260 | 220 | 245 | 258 | 188 | 207 | 91 | 109 | 127 | 139 | 155 | 58 | 6 | 1 | 4 | 7 | 5 | - |
Ending Cash |
Loading...
|
M | 91 | 98 | 107 | 125 | 73 | 93 | 116 | 133 | 162 | 190 | 202 | 227 | 234 | 260 | 220 | 245 | 258 | 188 | 207 | 91 | 109 | 127 | 139 | 155 | 58 | 6 | 1 | 4 | 7 | 5 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 2 | 2 | 3 | 2 | 3 | 3 | 3 | 4 | 5 | 5 | 5 | 4 | 5 | 4 | 3 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Issuance/Purchase of Shares |
|
M | - | 0 | 0 | - | 0 | 0 | - | - | 0 | 0 | 0 | 15 | 1 | 0 | 0 | 8 | 94 | 0 | 129 | 0 | 0 | 162 | 0 | 0 | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | 0 | - | - | 0 | 0 | 15 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 88 | 94 | 102 | 117 | 61 | 88 | 110 | 129 | 154 | 180 | 189 | 217 | 229 | 251 | 204 | 236 | 253 | 182 | 204 | 89 | 104 | 119 | 135 | 147 | 53 | 4 | - | - | - | 4 |
Free Cash Flow |
Loading...
|
M | -8 | -8 | -20 | -15 | -20 | -24 | -17 | -29 | -28 | -27 | -25 | -21 | -27 | -31 | -25 | -22 | -23 | -19 | -13 | -18 | -18 | -12 | -13 | -8 | -6 | -9 | -3 | -2 | -2 | - |
StockViz Staff
September 21, 2024
Any question? Send us an email