Monday.Com Ltd
NASDAQ:MNDY
Cash Flow Statement
Cash Flow Statement
Monday.Com Ltd
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
(200)
|
(229)
|
(129)
|
(157)
|
(174)
|
(168)
|
(137)
|
(85)
|
(46)
|
(16)
|
(2)
|
20
|
|
Depreciation & Amortization |
3
|
3
|
3
|
3
|
4
|
6
|
9
|
10
|
10
|
10
|
9
|
10
|
|
Stock-Based Compensation |
96
|
116
|
74
|
83
|
96
|
102
|
105
|
104
|
102
|
102
|
100
|
104
|
|
Other Non-Cash Items |
93
|
113
|
74
|
83
|
96
|
102
|
105
|
104
|
102
|
102
|
100
|
104
|
|
Cash Taxes Paid |
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
8
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
71
|
83
|
69
|
75
|
64
|
66
|
51
|
55
|
79
|
95
|
108
|
131
|
|
Cash from Operating Activities |
(33)
N/A
|
(29)
+11%
|
16
N/A
|
4
-75%
|
(10)
N/A
|
7
N/A
|
27
+305%
|
83
+205%
|
144
+75%
|
191
+32%
|
215
+13%
|
265
+23%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(11)
|
(15)
|
(14)
|
(12)
|
(16)
|
(18)
|
(19)
|
(20)
|
(16)
|
(12)
|
(10)
|
(9)
|
|
Other Items |
(6)
|
4
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(17)
N/A
|
(11)
+38%
|
(4)
+65%
|
(2)
+37%
|
(5)
-130%
|
(18)
-238%
|
(19)
-6%
|
(20)
-4%
|
(16)
+18%
|
(12)
+27%
|
(10)
+11%
|
(9)
+19%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
8
|
28
|
28
|
6
|
3
|
(12)
|
(9)
|
23
|
27
|
23
|
25
|
33
|
|
Net Issuance of Debt |
6
|
(15)
|
(21)
|
(21)
|
(21)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
|
Other |
736
|
736
|
736
|
736
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
750
N/A
|
748
0%
|
742
-1%
|
721
-3%
|
(18)
N/A
|
(12)
+32%
|
(9)
+26%
|
23
N/A
|
27
+16%
|
23
-15%
|
25
+12%
|
33
+30%
|
|
Change in Cash | |||||||||||||
Net Change in Cash |
700
N/A
|
709
+1%
|
755
+7%
|
723
-4%
|
(33)
N/A
|
(24)
+29%
|
(1)
+96%
|
86
N/A
|
155
+80%
|
202
+30%
|
230
+14%
|
289
+26%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(44)
N/A
|
(44)
+0%
|
3
N/A
|
(8)
N/A
|
(25)
-204%
|
(11)
+55%
|
8
N/A
|
63
+674%
|
128
+103%
|
179
+40%
|
205
+14%
|
256
+25%
|