Cash Flow Statement | Trend | Unit | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -15 | -16 | -16 | -18 | -19 | -21 | -24 | -24 | -23 | -21 | -16 | -13 | -12 | -10 | -9 | -8 | -7 | -6 | -4 | -3 | -2 | -2 | -1 | -1 | -1 | 0 | 0 |
Depreciation and Amortization |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 109,436 | 109,436 | 109,436 | 109,436 | 0 | 0 | 0 | 0 | - | - | - |
Operating Cash Flow |
Loading...
|
M | -16 | -9 | -13 | -15 | -16 | -14 | -19 | -18 | -18 | -19 | -14 | -12 | -10 | -9 | -9 | -8 | -7 | -5 | -4 | -3 | -2 | -2 | -1 | -1 | -1 | 0 | 0 |
Capital Expenditures |
Loading...
|
M | -1 | -1 | -1 | -1 | -1 | -2 | -2 | -2 | -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | -1 | -1 | -1 | -1 | 0 | 0 | 20 | 20 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | -1 | -1 | -1 | -1 | 0 | 0 | 20 | 20 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 1 | 14 | 14 | 14 | 12 | 0 | 1 | 15 | 28 | 41 | 41 | 40 | 27 | 14 | 14 | - | 0 | 0 | 0 | 0 | 0 | - |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | 17 | 7 | 7 | 0 | -1 | 0 | 12 | 12 | -705,334 | -705,322 | -705,313 | -705,312 | 35 | 22 | 0 | -1 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow |
Loading...
|
M | 17 | 7 | 7 | 0 | -1 | 0 | 12 | 12 | -705,334 | -705,322 | -705,313 | -705,312 | 35 | 22 | 0 | -1 | -2 | -2 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 12 | 10 | 5 | 4 | 4 | 5 | 5 | 10 | 13 | 2 | 17 | 20 | 35 | 15 | 17 | 19 | 21 | 11 | 12 | 1 | 2 | 3 | 3 | 0 | 0 | 0 | 0 |
Ending Cash |
Loading...
|
M | 5 | 12 | 10 | 5 | 4 | 4 | 5 | 5 | 10 | 13 | 2 | 17 | 20 | 35 | 15 | 17 | 19 | 21 | 11 | 12 | 1 | 2 | 3 | 3 | 0 | 0 | 0 |
Stock-Based Compensation |
Loading...
|
M | 2 | 3 | 3 | 3 | 4 | 4 | 6 | 5 | 5 | 4 | 3 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | - | - | - |
Issuance/Purchase of Shares |
|
M | - | 0 | 0 | 0 | 0 | 1 | 14 | 14 | 14 | 12 | 0 | 1 | 15 | 28 | 41 | 41 | 40 | 27 | 14 | 14 | - | 0 | 0 | 0 | 0 | 0 | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | 76 | 88 | 101 | 115 | 130 | 145 | 162 | 168 | 174 | 178 | 168 | 146 | 120 | 93 | 78 | 72 | 65 | 46 | 26 | 18 | 9 | 8 | 6 | 3 | 0 | 0 | - |
Free Cash Flow |
Loading...
|
M | -18 | -10 | -14 | -16 | -16 | -16 | -20 | -20 | -20 | -20 | -15 | -13 | -11 | -9 | -9 | -9 | -7 | -6 | -4 | -3 | -2 | -2 | -1 | -1 | -1 | 0 | 0 |
StockViz Staff
September 20, 2024
Any question? Send us an email