Mondee Holdings Inc
NASDAQ:MOND
Cash Flow Statement
Cash Flow Statement
Mondee Holdings Inc
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
3
|
4
|
(3)
|
(73)
|
(90)
|
(104)
|
(113)
|
(64)
|
(61)
|
(67)
|
(78)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
9
|
12
|
15
|
19
|
15
|
16
|
18
|
18
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
|
| Stock-Based Compensation |
4
|
4
|
4
|
4
|
62
|
65
|
69
|
72
|
14
|
17
|
23
|
|
| Other Non-Cash Items |
(4)
|
(5)
|
2
|
63
|
75
|
82
|
86
|
30
|
33
|
41
|
46
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
20
|
23
|
|
| Change in Working Capital |
0
|
0
|
1
|
(0)
|
(7)
|
(13)
|
(14)
|
(2)
|
(0)
|
24
|
25
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
+15%
|
(1)
+2%
|
(1)
-42%
|
(11)
-1 210%
|
(20)
-91%
|
(23)
-12%
|
(23)
-3%
|
(16)
+33%
|
13
N/A
|
8
-39%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(5)
|
(7)
|
(9)
|
(12)
|
(10)
|
(12)
|
(15)
|
(15)
|
|
| Other Items |
(242)
|
0
|
0
|
(0)
|
(0)
|
(19)
|
(22)
|
(24)
|
(22)
|
(4)
|
(0)
|
|
| Cash from Investing Activities |
(242)
N/A
|
0
N/A
|
0
N/A
|
(6)
N/A
|
(7)
-28%
|
(28)
-276%
|
(34)
-22%
|
(33)
+2%
|
(34)
-2%
|
(18)
+46%
|
(15)
+17%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
243
|
0
|
0
|
165
|
157
|
0
|
0
|
(7)
|
1
|
0
|
2
|
|
| Net Issuance of Debt |
(0)
|
0
|
0
|
(42)
|
(45)
|
(33)
|
(33)
|
6
|
11
|
(3)
|
(3)
|
|
| Other |
(0)
|
0
|
0
|
(27)
|
(30)
|
(33)
|
(34)
|
(8)
|
(7)
|
(6)
|
(7)
|
|
| Cash from Financing Activities |
243
N/A
|
0
N/A
|
0
N/A
|
97
N/A
|
82
-15%
|
92
+12%
|
90
-2%
|
(9)
N/A
|
5
N/A
|
(7)
N/A
|
(9)
-27%
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(2)
|
|
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
(1)
+2%
|
90
N/A
|
63
-29%
|
43
-32%
|
34
-22%
|
(66)
N/A
|
(44)
+33%
|
(12)
+72%
|
(18)
-45%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+15%
|
(1)
+2%
|
(6)
-993%
|
(18)
-187%
|
(30)
-65%
|
(34)
-16%
|
(33)
+5%
|
(27)
+17%
|
(2)
+94%
|
(7)
-364%
|
|