MongoDB Inc
NASDAQ:MDB
Cash Flow Statement
Cash Flow Statement
MongoDB Inc
Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||
Net Income |
(70)
|
(85)
|
(87)
|
(92)
|
(84)
|
(93)
|
(93)
|
(106)
|
(99)
|
(103)
|
(115)
|
(120)
|
(176)
|
(196)
|
(223)
|
(254)
|
(267)
|
(277)
|
(290)
|
(298)
|
(307)
|
(320)
|
(362)
|
(365)
|
(345)
|
(322)
|
(241)
|
(186)
|
(177)
|
|
Depreciation & Amortization |
4
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
6
|
8
|
12
|
15
|
17
|
17
|
16
|
16
|
18
|
19
|
19
|
19
|
18
|
18
|
19
|
20
|
20
|
21
|
21
|
21
|
23
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(5)
|
(6)
|
(9)
|
(9)
|
(3)
|
(3)
|
1
|
1
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
Stock-Based Compensation |
21
|
25
|
30
|
36
|
21
|
24
|
28
|
33
|
37
|
44
|
52
|
62
|
76
|
92
|
112
|
133
|
149
|
170
|
190
|
219
|
251
|
284
|
323
|
353
|
381
|
402
|
419
|
435
|
457
|
|
Other Non-Cash Items |
21
|
18
|
18
|
20
|
21
|
24
|
28
|
38
|
46
|
55
|
67
|
76
|
106
|
133
|
164
|
193
|
205
|
217
|
228
|
248
|
271
|
303
|
340
|
368
|
387
|
392
|
398
|
403
|
426
|
|
Cash Taxes Paid |
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
3
|
3
|
3
|
4
|
2
|
3
|
4
|
5
|
6
|
6
|
8
|
9
|
11
|
13
|
13
|
12
|
12
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
3
|
6
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
|
Change in Working Capital |
7
|
24
|
23
|
21
|
15
|
25
|
18
|
24
|
10
|
14
|
19
|
8
|
27
|
10
|
7
|
11
|
2
|
17
|
9
|
1
|
28
|
9
|
(13)
|
(40)
|
(74)
|
(60)
|
(128)
|
(145)
|
(149)
|
|
Cash from Operating Activities |
(38)
N/A
|
(40)
-4%
|
(43)
-8%
|
(47)
-11%
|
(45)
+5%
|
(41)
+8%
|
(43)
-4%
|
(40)
+6%
|
(42)
-4%
|
(31)
+27%
|
(26)
+14%
|
(30)
-15%
|
(30)
+3%
|
(39)
-31%
|
(36)
+7%
|
(33)
+9%
|
(43)
-31%
|
(27)
+38%
|
(36)
-37%
|
(34)
+6%
|
7
N/A
|
8
+19%
|
(17)
N/A
|
(17)
+0%
|
(13)
+22%
|
29
N/A
|
49
+66%
|
93
+91%
|
121
+31%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||
Capital Expenditures |
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(7)
|
(7)
|
(6)
|
(4)
|
(5)
|
(7)
|
(12)
|
(12)
|
(11)
|
(9)
|
(5)
|
(8)
|
(10)
|
(11)
|
(10)
|
(7)
|
(5)
|
(3)
|
(4)
|
(6)
|
|
Other Items |
33
|
17
|
15
|
1
|
(170)
|
(95)
|
(348)
|
(335)
|
(153)
|
(210)
|
61
|
18
|
2
|
6
|
(255)
|
(279)
|
(251)
|
(262)
|
(160)
|
(517)
|
(844)
|
(863)
|
(508)
|
253
|
(26)
|
212
|
(125)
|
(645)
|
194
|
|
Cash from Investing Activities |
31
N/A
|
15
-51%
|
13
-16%
|
(1)
N/A
|
(172)
-27 248%
|
(97)
+44%
|
(350)
-263%
|
(339)
+3%
|
(160)
+53%
|
(217)
-36%
|
55
N/A
|
13
-77%
|
(2)
N/A
|
1
N/A
|
(263)
N/A
|
(291)
-11%
|
(263)
+10%
|
(273)
-4%
|
(169)
+38%
|
(522)
-208%
|
(852)
-63%
|
(873)
-2%
|
(519)
+41%
|
243
N/A
|
(33)
N/A
|
207
N/A
|
(128)
N/A
|
(649)
-406%
|
188
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
43
|
47
|
45
|
249
|
214
|
209
|
221
|
23
|
32
|
39
|
37
|
29
|
30
|
27
|
28
|
33
|
36
|
36
|
928
|
923
|
924
|
922
|
35
|
34
|
35
|
35
|
39
|
39
|
44
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
293
|
291
|
291
|
0
|
(2)
|
(1)
|
652
|
651
|
650
|
649
|
(5)
|
(32)
|
(32)
|
(32)
|
(33)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Other |
0
|
0
|
(1)
|
(2)
|
(4)
|
0
|
(39)
|
(38)
|
(35)
|
0
|
1
|
1
|
(93)
|
(97)
|
(97)
|
(96)
|
(3)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
43
N/A
|
47
+10%
|
44
-8%
|
247
+467%
|
210
-15%
|
205
-2%
|
475
+131%
|
276
-42%
|
288
+4%
|
295
+2%
|
36
-88%
|
29
-18%
|
589
+1 900%
|
581
-1%
|
581
+0%
|
586
+1%
|
28
-95%
|
5
-83%
|
896
+19 300%
|
890
-1%
|
891
+0%
|
917
+3%
|
30
-97%
|
29
-1%
|
30
+3%
|
29
-3%
|
34
+16%
|
34
0%
|
38
+13%
|
|
Change in Cash | ||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
1
|
1
|
2
|
1
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(2)
|
0
|
2
|
1
|
(0)
|
|
Net Change in Cash |
36
N/A
|
23
-37%
|
14
-40%
|
199
+1 355%
|
(7)
N/A
|
68
N/A
|
82
+21%
|
(103)
N/A
|
86
N/A
|
46
-46%
|
64
+38%
|
12
-82%
|
558
+4 628%
|
543
-3%
|
283
-48%
|
263
-7%
|
(276)
N/A
|
(294)
-6%
|
692
N/A
|
333
-52%
|
44
-87%
|
49
+11%
|
(510)
N/A
|
252
N/A
|
(18)
N/A
|
265
N/A
|
(44)
N/A
|
(522)
-1 085%
|
347
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||
Free Cash Flow |
(40)
N/A
|
(42)
-5%
|
(45)
-8%
|
(49)
-9%
|
(47)
+4%
|
(43)
+9%
|
(45)
-5%
|
(44)
+1%
|
(49)
-10%
|
(38)
+23%
|
(33)
+11%
|
(36)
-8%
|
(33)
+8%
|
(43)
-31%
|
(43)
0%
|
(45)
-3%
|
(54)
-22%
|
(37)
+31%
|
(45)
-20%
|
(39)
+13%
|
(1)
+97%
|
(2)
-51%
|
(27)
-1 565%
|
(27)
+3%
|
(20)
+24%
|
24
N/A
|
45
+89%
|
89
+96%
|
115
+30%
|