Mandiant Inc
NASDAQ:MNDT
Cash Flow Statement
Cash Flow Statement
Mandiant Inc
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
(258)
|
(193)
|
(222)
|
916
|
875
|
849
|
|
Depreciation & Amortization |
124
|
95
|
93
|
95
|
85
|
82
|
|
Change in Deffered Taxes |
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
|
Other Non-Cash Items |
269
|
198
|
225
|
(985)
|
(1 005)
|
(995)
|
|
Cash Taxes Paid |
8
|
7
|
6
|
5
|
4
|
12
|
|
Cash Interest Paid |
13
|
13
|
13
|
13
|
13
|
13
|
|
Change in Working Capital |
(18)
|
50
|
67
|
36
|
62
|
19
|
|
Cash from Operating Activities |
116
N/A
|
149
+29%
|
161
+8%
|
62
-62%
|
18
-71%
|
(44)
N/A
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(36)
|
(22)
|
(21)
|
(26)
|
(25)
|
(28)
|
|
Other Items |
(208)
|
(489)
|
(370)
|
715
|
543
|
917
|
|
Cash from Investing Activities |
(245)
N/A
|
(511)
-109%
|
(391)
+24%
|
689
N/A
|
519
-25%
|
889
+71%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
408
|
345
|
312
|
(273)
|
(281)
|
(218)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
0
|
(0)
|
0
|
0
|
(452)
|
|
Cash from Financing Activities |
311
N/A
|
345
+11%
|
312
-10%
|
(273)
N/A
|
(281)
-3%
|
(670)
-138%
|
|
Change in Cash | |||||||
Net Change in Cash |
182
N/A
|
(17)
N/A
|
82
N/A
|
478
+481%
|
255
-47%
|
175
-31%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
79
N/A
|
127
+60%
|
140
+11%
|
36
-74%
|
(7)
N/A
|
(72)
-973%
|