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 | 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 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -3 | -4 | -3 | -8 | -5 | -10 | -6 | -6 | -6 | -10 | -7 | -14 | -5 | -5 | -171 | -44 | -1 | -12 | -5 | 5 | 0 | -6 | -3 | -8 | -30 | -4 | -3 | -1 | -1 | -1 | -1 | -40 | -3 | 0 | 0 | 0 | -1 | 0 | 1 | 0 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -7 | -3 | -1 | 0 | 0 |
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 | 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 | 0 | 3 | 0 | -1 | 1 | 4 | 0 | 1 | 0 | 5 | 0 | 0 | 8 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 2 | 0 | 0 | 0 | - |
Operating Cash Flow |
Loading...
|
M | -4 | -6 | -7 | -4 | -4 | -7 | -6 | -5 | -7 | -8 | -6 | -6 | -8 | -9 | -6 | -7 | -7 | -9 | -7 | -6 | -6 | -7 | -6 | -6 | -7 | -6 | -6 | -4 | -4 | -4 | -3 | -2 | -2 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | 0 | -1 | 1 | -3 | -1 | 0 | 0 | 0 |
Capital Expenditures |
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 | 0 | 0 | 0 | -2 | -3 | -2 | -2 | -3 | -4 | -3 | -4 | -7 | -5 | -5 | -9 | -12 | -15 | -13 | -13 | -15 | -6 | -2 | -1 | -1 | -3 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | - | - | 0 | - | - | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | - | - | 0 | - | - | 0 | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57,499,947 | -3 | 0 | 0 | 0 | 2 | 0 | 35 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 38 | 1 | -3 | -1 | -2 | 0 | -4 | 0 | 0 | 9 | -5 | 14 | -9 | -12 | -15 | 0 | -13 | 0 | 0 | 0 | -1 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57,499,947 | -3 | 0 | 0 | 0 | 2 | 0 | 35 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 38 | 1 | -3 | -1 | -2 | 0 | -4 | 0 | 0 | 9 | -5 | 14 | -9 | -12 | -15 | 0 | -13 | 0 | 0 | 0 | -1 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 2 | 3 | 14 | 19 | 23 | 29 | 36 | 41 | 48 | 56 | 9 | 15 | 25 | 34 | 39 | 45 | 18 | 26 | 33 | 25 | 30 | 37 | 44 | 12 | 19 | 25 | 31 | 33 | 37 | 40 | 42 | 45 | 5 | 7 | 10 | 7 | 10 | 13 | 18 | 22 | 15 | 22 | 19 | 10 | 20 | 32 | 48 | 62 | 37 | 51 | 19 | 4 | 5 | 6 | 9 |
Ending Cash |
Loading...
|
M | 5 | 2 | 7 | 14 | 19 | 23 | 29 | 36 | 41 | 48 | 56 | 9 | 15 | 25 | 34 | 39 | 45 | 18 | 26 | 33 | 25 | 30 | 37 | 44 | 12 | 19 | 25 | 31 | 33 | 37 | 40 | 42 | 45 | 5 | 7 | 10 | 7 | 10 | 13 | 18 | 22 | 15 | 22 | 19 | 10 | 20 | 32 | 48 | 62 | 37 | 51 | 19 | 4 | 5 | 6 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 3 | 2 | 3 | 1 | - | - |
Issuance/Purchase of Shares |
|
M | - | - | - | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | 0 | - | - | - | 0 | 58 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 5 | -1 | -46 | 4 | 7 | 11 | 22 | 29 | 36 | 43 | 49 | 3 | 11 | 22 | 29 | 35 | 43 | 14 | 22 | 30 | 22 | 27 | 34 | 41 | 10 | 16 | 24 | 30 | 31 | 34 | 37 | 39 | 43 | 4 | 7 | 9 | 6 | 9 | 12 | 16 | 20 | 12 | 20 | 17 | 8 | 15 | 28 | 43 | 58 | 34 | 48 | 17 | - | 5 | - |
Free Cash Flow |
Loading...
|
M | -4 | -6 | -7 | -5 | -4 | -7 | -7 | -5 | -7 | -8 | -7 | -6 | -8 | -9 | -7 | -7 | -7 | -9 | -7 | -6 | -6 | -7 | -7 | -6 | -7 | -6 | -6 | -4 | -4 | -4 | -3 | -2 | -2 | -2 | -3 | -3 | -3 | -4 | -5 | -4 | -4 | -8 | -6 | -5 | -10 | -13 | -16 | -13 | -13 | -15 | -9 | -3 | -1 | -1 | -3 |
StockViz Staff
September 20, 2024
Any question? Send us an email