PubMatic Inc
NASDAQ:PUBM
Cash Flow Statement
Cash Flow Statement
PubMatic Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Net Income |
27
|
32
|
41
|
47
|
57
|
56
|
54
|
44
|
29
|
18
|
5
|
3
|
9
|
|
Depreciation & Amortization |
16
|
20
|
25
|
20
|
23
|
26
|
28
|
31
|
34
|
39
|
42
|
44
|
45
|
|
Change in Deffered Taxes |
3
|
3
|
4
|
4
|
5
|
3
|
1
|
(1)
|
(7)
|
(10)
|
(18)
|
(17)
|
(13)
|
|
Stock-Based Compensation |
4
|
7
|
10
|
12
|
14
|
16
|
18
|
19
|
21
|
23
|
24
|
27
|
29
|
|
Other Non-Cash Items |
4
|
7
|
11
|
12
|
11
|
13
|
17
|
26
|
32
|
34
|
40
|
35
|
37
|
|
Cash Taxes Paid |
0
|
0
|
0
|
4
|
7
|
6
|
5
|
(5)
|
9
|
10
|
22
|
28
|
16
|
|
Change in Working Capital |
(25)
|
(25)
|
(24)
|
(15)
|
(6)
|
(2)
|
(6)
|
(4)
|
(1)
|
(0)
|
8
|
7
|
4
|
|
Cash from Operating Activities |
24
N/A
|
37
+52%
|
58
+57%
|
69
+18%
|
89
+29%
|
95
+7%
|
95
-1%
|
96
+2%
|
87
-9%
|
81
-8%
|
76
-6%
|
72
-6%
|
81
+13%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(31)
|
(35)
|
(48)
|
(42)
|
(39)
|
(40)
|
(42)
|
(46)
|
(49)
|
(52)
|
(42)
|
(31)
|
(28)
|
|
Other Items |
2
|
(12)
|
(10)
|
(33)
|
(57)
|
(67)
|
(100)
|
(95)
|
(32)
|
(20)
|
41
|
44
|
(11)
|
|
Cash from Investing Activities |
(30)
N/A
|
(47)
-56%
|
(58)
-24%
|
(75)
-30%
|
(97)
-29%
|
(108)
-11%
|
(142)
-32%
|
(141)
+1%
|
(81)
+42%
|
(72)
+12%
|
(2)
+98%
|
12
N/A
|
(39)
N/A
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
48
|
49
|
53
|
54
|
9
|
9
|
8
|
7
|
4
|
(4)
|
(21)
|
(39)
|
(56)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other |
4
|
3
|
3
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
52
N/A
|
52
-1%
|
56
+8%
|
55
-2%
|
9
-83%
|
10
+9%
|
9
-15%
|
8
-12%
|
4
-47%
|
(4)
N/A
|
(21)
-415%
|
(39)
-86%
|
(56)
-45%
|
|
Change in Cash | ||||||||||||||
Net Change in Cash |
47
N/A
|
42
-10%
|
56
+33%
|
49
-14%
|
1
-97%
|
(2)
N/A
|
(39)
-1 668%
|
(37)
+4%
|
10
N/A
|
5
-51%
|
54
+1 018%
|
46
-15%
|
(14)
N/A
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
(7)
N/A
|
2
N/A
|
10
+329%
|
26
+162%
|
49
+87%
|
55
+11%
|
53
-4%
|
50
-5%
|
38
-23%
|
29
-25%
|
34
+18%
|
40
+19%
|
53
+31%
|