Accolade Inc
NASDAQ:ACCD
Cash Flow Statement
Cash Flow Statement
Accolade Inc
Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||
Net Income |
(51)
|
(65)
|
(81)
|
(48)
|
(51)
|
(85)
|
(132)
|
(93)
|
(123)
|
(417)
|
(401)
|
(464)
|
(460)
|
(155)
|
(142)
|
(123)
|
|
Depreciation & Amortization |
9
|
10
|
13
|
8
|
8
|
15
|
24
|
33
|
43
|
45
|
46
|
46
|
46
|
46
|
46
|
45
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(10)
|
(6)
|
(10)
|
3
|
(0)
|
(4)
|
0
|
0
|
(0)
|
|
Stock-Based Compensation |
6
|
7
|
9
|
7
|
10
|
16
|
34
|
49
|
73
|
85
|
82
|
82
|
73
|
68
|
66
|
63
|
|
Other Non-Cash Items |
14
|
16
|
19
|
18
|
13
|
31
|
68
|
15
|
32
|
333
|
312
|
380
|
378
|
73
|
72
|
61
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
2
|
3
|
5
|
3
|
2
|
2
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Change in Working Capital |
(5)
|
(3)
|
(9)
|
(24)
|
4
|
(5)
|
13
|
5
|
(8)
|
(17)
|
(16)
|
(2)
|
(1)
|
6
|
(10)
|
(8)
|
|
Cash from Operating Activities |
(34)
N/A
|
(43)
-24%
|
(58)
-35%
|
(46)
+20%
|
(25)
+45%
|
(45)
-76%
|
(41)
+9%
|
(50)
-23%
|
(62)
-26%
|
(65)
-5%
|
(57)
+12%
|
(40)
+29%
|
(41)
-1%
|
(30)
+27%
|
(35)
-17%
|
(25)
+29%
|
|
Investing Cash Flow | |||||||||||||||||
Capital Expenditures |
(3)
|
(4)
|
(5)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(9)
|
(11)
|
(13)
|
|
Other Items |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(328)
|
(262)
|
(260)
|
(260)
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(4)
N/A
|
(4)
-15%
|
(5)
-21%
|
(3)
+44%
|
(2)
+13%
|
(331)
-13 561%
|
(265)
+20%
|
(264)
+0%
|
(264)
0%
|
64
N/A
|
(3)
N/A
|
(5)
-97%
|
(7)
-35%
|
(9)
-29%
|
(11)
-18%
|
(13)
-16%
|
|
Financing Cash Flow | |||||||||||||||||
Net Issuance of Common Stock |
27
|
29
|
263
|
451
|
451
|
452
|
223
|
16
|
13
|
12
|
8
|
7
|
5
|
8
|
7
|
8
|
|
Net Issuance of Debt |
2
|
53
|
(21)
|
(23)
|
(22)
|
214
|
288
|
288
|
288
|
0
|
0
|
0
|
0
|
0
|
0
|
(66)
|
|
Other |
0
|
0
|
0
|
0
|
(1)
|
(43)
|
(44)
|
(44)
|
(43)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
|
Cash from Financing Activities |
28
N/A
|
82
+189%
|
242
+196%
|
428
+77%
|
428
+0%
|
623
+45%
|
467
-25%
|
260
-44%
|
258
-1%
|
11
-96%
|
7
-43%
|
5
-16%
|
3
-42%
|
6
+93%
|
7
+17%
|
(58)
N/A
|
|
Change in Cash | |||||||||||||||||
Net Change in Cash |
(10)
N/A
|
35
N/A
|
179
+413%
|
379
+111%
|
401
+6%
|
248
-38%
|
162
-35%
|
(53)
N/A
|
(68)
-28%
|
10
N/A
|
(53)
N/A
|
(40)
+24%
|
(45)
-11%
|
(33)
+27%
|
(38)
-17%
|
(96)
-149%
|
|
Free Cash Flow | |||||||||||||||||
Free Cash Flow |
(38)
N/A
|
(46)
-24%
|
(62)
-34%
|
(49)
+22%
|
(28)
+43%
|
(47)
-70%
|
(43)
+8%
|
(53)
-22%
|
(66)
-24%
|
(69)
-5%
|
(62)
+11%
|
(46)
+26%
|
(48)
-4%
|
(39)
+19%
|
(46)
-17%
|
(37)
+18%
|