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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | -27 | -94 | -894 | -1,243 | -1,239 | -2,283 | -2,572 | -4,238 | -6,141 | -6,429 | -6,578 | -5,396 | -4,317 | -3,177 | -1,931 | -1,103 | -245 |
Depreciation and Amortization |
Loading...
|
M | 155 | - | 204 | 408 | 408 | 567 | 521 | 317 | 317 | 213 | 170 | 224 | 279 | 240 | 125 | 70 | 16 |
Non-Cash Items (Other) |
Loading...
|
M | -149 | -498 | 763 | 944 | 1,197 | 786 | -1,141 | -336 | -273 | 438 | 1,426 | 897 | 906 | 879 | 556 | 342 | 18 |
Operating Cash Flow |
Loading...
|
M | 167 | -235 | 328 | -210 | 186 | -1,269 | -3,713 | -4,574 | -6,414 | -5,667 | -4,827 | -4,174 | -3,086 | -2,056 | -1,133 | -519 | 16 |
Capital Expenditures |
Loading...
|
M | -83 | 0 | -127 | -254 | -254 | -595 | -809 | -682 | -682 | -452 | -359 | -470 | -580 | -496 | -248 | -137 | -26 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | 333 | 1,002 | 935 | 953 | -119 | 97 | -895 | 1,887 | -2,867 | -3,755 | -3,470 | -6,531 | -1,672 | -1,672 | -900 | -258 | -3 |
Investing Cash Flow |
Loading...
|
M | 333 | 1,002 | 935 | 953 | -119 | 97 | -895 | 1,887 | -2,867 | -3,755 | -3,470 | -6,531 | -1,672 | -1,672 | -900 | -258 | -3 |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | 1,059 | 2,118 | 2,118 | 2,118 | 1,059 | - | - | 191 | 191 | 381 | 572 | 790 | 790 | 599 | 408 |
Equity Repurchase (Common, Net) |
Loading...
|
M | - | - | -18 | - | - | - | 6,676 | 6,676 | 6,676 | 10,772 | 6,267 | 6,267 | 6,267 | 2,152 | -20 | -20 | -20 |
Dividends Paid |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Financial Activities |
Loading...
|
M | -1,383 | -541 | -534 | 861 | 1,683 | 2,762 | 4,521 | 5,270 | 7,840 | 11,713 | 10,751 | 10,069 | 8,889 | 3,684 | 2,897 | 2,672 | 416 |
Financing Cash Flow |
Loading...
|
M | -1,383 | -541 | -534 | 861 | 1,683 | 2,762 | 4,521 | 5,270 | 7,840 | 11,713 | 10,751 | 10,069 | 8,889 | 3,684 | 2,897 | 2,672 | 416 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 1,298 | 1,298 | 1,530 | 1,786 | 1,859 | 1,418 | 2,013 | 1,267 | 3,104 | 3,104 | 1,052 | 4,414 | 1,450 | 1,974 | 3,054 | 1,565 | 939 |
Ending Cash |
Loading...
|
M | 1,210 | 1,210 | 1,298 | 1,530 | 1,786 | 1,859 | 1,418 | 2,013 | 670 | 670 | 3,104 | 1,052 | 4,414 | 1,450 | 1,974 | 3,054 | 1,565 |
Stock-Based Compensation |
Loading...
|
M | 94 | 103 | 338 | 236 | 236 | 542 | 612 | 612 | 612 | 315 | 9 | 9 | 9 | 1 | 1 | 1 | 1 |
Issuance/Purchase of Shares |
|
M | - | - | -18 | - | - | - | 6,676 | 6,676 | 6,676 | 10,772 | 6,267 | 6,267 | 6,267 | 2,152 | -20 | -20 | -20 |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -1,403 | -1,832 | -2,192 | -2,788 | -3,164 | -3,338 | -3,456 | -2,149 | 638 | 2,858 | 1,979 | 1,645 | -324 | -1,712 | - | - | - |
Free Cash Flow |
Loading...
|
M | 84 | -318 | 201 | -337 | 59 | -1,737 | -4,395 | -5,256 | -7,096 | -6,118 | -4,938 | -4,285 | -3,197 | -2,082 | -1,160 | -545 | -11 |
StockViz Staff
September 19, 2024
Any question? Send us an email