Marley Spoon SE
ASX:MMM
Cash Flow Statement
Cash Flow Statement
Marley Spoon SE
| Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
(41)
|
(44)
|
(35)
|
(81)
|
(86)
|
(40)
|
(47)
|
(53)
|
(40)
|
(36)
|
(45)
|
|
| Depreciation & Amortization |
1
|
3
|
5
|
5
|
6
|
7
|
9
|
12
|
16
|
17
|
17
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
|
| Other Non-Cash Items |
5
|
1
|
(1)
|
59
|
79
|
20
|
6
|
12
|
12
|
10
|
18
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
8
|
7
|
5
|
|
| Change in Working Capital |
6
|
2
|
1
|
11
|
5
|
7
|
16
|
6
|
(7)
|
(8)
|
2
|
|
| Cash from Operating Activities |
(30)
N/A
|
(38)
-27%
|
(30)
+20%
|
(5)
+84%
|
4
N/A
|
(6)
N/A
|
(15)
-154%
|
(22)
-48%
|
(19)
+15%
|
(16)
+14%
|
(10)
+38%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(5)
|
(7)
|
(6)
|
(6)
|
(9)
|
(16)
|
(22)
|
(16)
|
(11)
|
(9)
|
(10)
|
|
| Other Items |
0
|
1
|
0
|
(1)
|
(0)
|
0
|
0
|
(6)
|
(8)
|
(3)
|
(3)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(6)
-39%
|
(6)
+4%
|
(7)
-12%
|
(9)
-22%
|
(16)
-91%
|
(22)
-32%
|
(22)
-3%
|
(18)
+17%
|
(12)
+35%
|
(12)
-3%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
44
|
6
|
4
|
11
|
44
|
36
|
0
|
4
|
16
|
46
|
35
|
|
| Net Issuance of Debt |
1
|
10
|
30
|
11
|
(7)
|
18
|
44
|
33
|
10
|
(9)
|
(15)
|
|
| Other |
(5)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(5)
|
(8)
|
(8)
|
(6)
|
|
| Cash from Financing Activities |
41
N/A
|
15
-63%
|
33
+123%
|
20
-40%
|
34
+68%
|
50
+49%
|
42
-17%
|
32
-23%
|
18
-45%
|
28
+61%
|
14
-50%
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(5)
|
0
|
4
|
0
|
|
| Net Change in Cash |
6
N/A
|
(29)
N/A
|
(3)
+89%
|
8
N/A
|
29
+274%
|
28
-4%
|
4
-85%
|
(17)
N/A
|
(20)
-15%
|
4
N/A
|
(8)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(34)
N/A
|
(45)
-31%
|
(37)
+19%
|
(11)
+70%
|
(4)
+62%
|
(22)
-434%
|
(36)
-64%
|
(38)
-5%
|
(29)
+23%
|
(25)
+16%
|
(20)
+20%
|
|