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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -144 | -124 | -108 | -93 | -119 | -160 | -176 | -221 | -169 | -102 | -66 | -4 | -2 | -1 |
Depreciation and Amortization |
Loading...
|
M | 3 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 21 | -5 | 3 | 3 | 43 | 100 | 122 | 181 | 141 | 84 | 60 | 1 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -104 | -87 | -84 | -76 | -67 | -62 | -48 | -30 | -18 | -7 | -3 | -2 | -1 | 0 |
Capital Expenditures |
Loading...
|
M | -22 | -11 | -14 | -12 | -7 | -7 | -3 | -5 | -5 | -3 | -3 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | - | - | -3 | -3 | -3 | -3 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | - | - | -3 | -3 | -3 | -3 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 10 | 20 | 25 | 29 | 24 | 14 | 11 | 6 | 2 | 2 | 0 | 0 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | 0 | -3 | 210 | 210 | 211 | 213 | 0 | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 20 | 20 | 37 | -83 | -5 | -5 | -15 | -15 | -3 | -4 | -4 | -2 | -2 | -1 |
Financing Cash Flow |
Loading...
|
M | 20 | 20 | 37 | -83 | -5 | -5 | -15 | -15 | -3 | -4 | -4 | -2 | -2 | -1 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 217 | 209 | 160 | 262 | 281 | 294 | 316 | 111 | 125 | 130 | 1 | 0 | 0 | - |
Ending Cash |
Loading...
|
M | 141 | 217 | 210 | 160 | 262 | 281 | 294 | 316 | 111 | 125 | 130 | 1 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 16 | 14 | 11 | 8 | 5 | 3 | 2 | 1 | 0 | 0 | - | - | - | - |
Issuance/Purchase of Shares |
|
M | - | 0 | 0 | -3 | 210 | 210 | 211 | 213 | 0 | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 123 | 108 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Working Capital |
Loading...
|
M | 1,077 | 1,072 | 1,068 | 1,054 | 1,127 | 705 | 324 | 33 | -274 | -103 | -3 | -3 | -3 | -3 |
Free Cash Flow |
Loading...
|
M | -126 | -98 | -98 | -88 | -74 | -69 | -50 | -35 | -23 | -10 | -6 | -2 | 0 | - |
StockViz Staff
September 20, 2024
Any question? Send us an email