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 | 2015-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -19 | -11 | -11 | -11 | -13 | -7 | -48 | -16 | -13 | -7 | -10 | -5 | -5 | -3 | -7 | 0 | -4 | -3 | -4 | -5 | -2 | -2 | -1 | -1 | -3 | -1 | -1 | -1 | -1 | 0 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Cash Items (Other) |
Loading...
|
M | 10 | 1 | 1 | 1 | 0 | -3 | 35 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | -1 |
Operating Cash Flow |
Loading...
|
M | -8 | -6 | -7 | -10 | -9 | -10 | -7 | -11 | -12 | -6 | -5 | -4 | -3 | -3 | -2 | -8 | -2 | -12 | -5 | -2 | -1 | -1 | 1 | -2 | -1 | -1 | -1 | 0 | -1 | -1 | 1 | 0 |
Capital Expenditures |
Loading...
|
M | 0 | 0 | 0 | 0 | -1 | -1 | -1 | -1 | -2 | -5 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | - | 0 | - | - | - | -7 | 0 | - | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | - | 0 | - | - | - | -7 | 0 | - | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 1 | 1 | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | 0 | 11 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5 | -1 | -1 | 3 | 3 | 0 | 4 | 0 | -1 | 3 | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | - | - | 3 | 0 | - | - | - | - | - | - | - | - | - |
Dividends Paid |
Loading...
|
M | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Other Financial Activities |
Loading...
|
M | 0 | 0 | 22 | 0 | 12 | 1 | 0 | 0 | 0 | 70 | 0 | 0 | 1 | 35 | 1 | 3 | 0 | 9 | 5 | 0 | 41 | 0 | 0 | 3 | -1,745,348 | 2 | 2 | 0 | 1 | 3 | -1 | 0 |
Financing Cash Flow |
Loading...
|
M | 0 | 0 | 22 | 0 | 12 | 1 | 0 | 0 | 0 | 70 | 0 | 0 | 1 | 35 | 1 | 3 | 0 | 9 | 5 | 0 | 41 | 0 | 0 | 3 | -1,745,348 | 2 | 2 | 0 | 1 | 3 | -1 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 16 | 7 | 3 | 13 | 2 | 9 | 15 | 16 | 27 | 36 | 70 | 64 | 21 | 25 | 2 | 2 | 2 | 2 | 4 | 5 | 1 | 1 | 2 | 2 | 4 | 3 | 3 | 3 | 3 | 1 | 1 | 1 |
Ending Cash |
Loading...
|
M | 12 | 16 | 7 | 3 | 13 | 2 | 9 | 15 | 16 | 27 | 36 | 70 | 64 | 21 | 25 | 2 | 2 | 2 | 2 | 4 | 3 | 3 | 1 | 2 | 2 | 4 | 4 | 3 | 3 | 3 | 1 | 0 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | - | - |
Issuance/Purchase of Shares |
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | 0 | 0 | 0 | - | - | 3 | 0 | - | - | - | - | - | - | - | - | - |
Capital Stock Change |
Loading...
|
M | 26 | 10 | 0 | 0 | 9 | 0 | 2 | 17 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 5 | 8 | 4 | -2 | 7 | -6 | -1 | 7 | 9 | 17 | 28 | 80 | 84 | 18 | 21 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 1 | -1 | 3 | 4 | 4 | - | 4 | 4 | 1 | 1 |
Free Cash Flow |
Loading...
|
M | -8 | -6 | -8 | -10 | -10 | -10 | -8 | -11 | -14 | -10 | -6 | -4 | -4 | -4 | -2 | -8 | -2 | -12 | -6 | -2 | -1 | -1 | 0 | -3 | -1 | -1 | -1 | 0 | -1 | -1 | 1 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email