Giga Media Ltd
NASDAQ:GIGM
Cash Flow Statement
Cash Flow Statement
Giga Media Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
(52)
|
(19)
|
(14)
|
2
|
6
|
31
|
40
|
45
|
(56)
|
1
|
(72)
|
(16)
|
(35)
|
(5)
|
(2)
|
(6)
|
1
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
35
|
9
|
7
|
7
|
6
|
6
|
6
|
8
|
10
|
5
|
4
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
10
|
5
|
1
|
(2)
|
(9)
|
1
|
(1)
|
59
|
(37)
|
60
|
7
|
30
|
(7)
|
(14)
|
2
|
0
|
0
|
0
|
0
|
(0)
|
1
|
2
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
4
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
0
|
8
|
(8)
|
1
|
2
|
8
|
(2)
|
(39)
|
9
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
|
| Cash from Operating Activities |
(21)
N/A
|
(0)
+99%
|
6
N/A
|
2
-62%
|
12
+382%
|
30
+156%
|
56
+90%
|
51
-10%
|
(26)
N/A
|
(22)
+17%
|
(12)
+43%
|
(7)
+41%
|
(4)
+41%
|
(11)
-152%
|
(17)
-55%
|
(6)
+66%
|
(1)
+80%
|
(4)
-252%
|
(2)
+60%
|
(2)
-32%
|
(4)
-99%
|
(3)
+39%
|
(1)
+53%
|
(2)
-96%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(10)
|
(2)
|
(3)
|
(4)
|
(5)
|
(10)
|
(16)
|
(15)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
33
|
125
|
(3)
|
(22)
|
21
|
(43)
|
(24)
|
10
|
(8)
|
56
|
14
|
13
|
4
|
(16)
|
50
|
4
|
1
|
0
|
(0)
|
(10)
|
0
|
0
|
1
|
(1)
|
|
| Cash from Investing Activities |
23
N/A
|
115
+403%
|
(5)
N/A
|
(25)
-409%
|
17
N/A
|
(48)
N/A
|
(33)
+31%
|
(6)
+81%
|
(22)
-244%
|
50
N/A
|
12
-77%
|
11
-4%
|
3
-73%
|
(17)
N/A
|
49
N/A
|
3
-93%
|
1
-71%
|
(0)
N/A
|
(0)
+22%
|
(10)
-14 243%
|
(0)
+100%
|
(0)
-250%
|
1
N/A
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
1
|
3
|
1
|
1
|
0
|
(6)
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
0
|
(3)
|
0
|
(0)
|
(2)
|
20
|
(18)
|
7
|
(13)
|
(0)
|
(4)
|
(3)
|
15
|
(12)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
(102)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(102)
-48 471%
|
(3)
+97%
|
0
N/A
|
0
+56%
|
(1)
N/A
|
23
N/A
|
(18)
N/A
|
8
N/A
|
(12)
N/A
|
(6)
+50%
|
(4)
+30%
|
(3)
+28%
|
19
N/A
|
(12)
N/A
|
(4)
+70%
|
(3)
+29%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
1
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
(1)
|
1
|
0
|
1
|
(0)
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
2
N/A
|
13
+498%
|
(1)
N/A
|
(22)
-1 693%
|
29
N/A
|
(19)
N/A
|
46
N/A
|
27
-41%
|
(40)
N/A
|
15
N/A
|
(7)
N/A
|
(1)
+82%
|
(4)
-212%
|
(8)
-108%
|
21
N/A
|
(6)
N/A
|
(2)
+67%
|
(4)
-114%
|
(2)
+64%
|
(12)
-692%
|
(4)
+65%
|
(3)
+37%
|
(0)
+88%
|
(4)
-1 050%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(30)
N/A
|
(10)
+67%
|
4
N/A
|
(1)
N/A
|
8
N/A
|
24
+208%
|
47
+92%
|
34
-26%
|
(41)
N/A
|
(28)
+32%
|
(14)
+48%
|
(9)
+35%
|
(6)
+39%
|
(11)
-97%
|
(18)
-59%
|
(6)
+65%
|
(1)
+79%
|
(4)
-208%
|
(2)
+60%
|
(2)
-29%
|
(4)
-100%
|
(3)
+39%
|
(1)
+52%
|
(2)
-90%
|
|