Remitly Global Inc
NASDAQ:RELY
Cash Flow Statement
Cash Flow Statement
Remitly Global 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 |
(33)
|
(27)
|
(21)
|
(31)
|
(39)
|
(54)
|
(91)
|
(111)
|
(114)
|
(119)
|
(100)
|
(102)
|
(118)
|
|
Depreciation & Amortization |
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
8
|
10
|
11
|
13
|
|
Stock-Based Compensation |
5
|
7
|
9
|
14
|
17
|
25
|
55
|
76
|
95
|
115
|
118
|
128
|
137
|
|
Other Non-Cash Items |
5
|
6
|
7
|
18
|
24
|
33
|
63
|
78
|
98
|
118
|
122
|
138
|
142
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
6
|
5
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Change in Working Capital |
(91)
|
(27)
|
3
|
(15)
|
(9)
|
(25)
|
(30)
|
(39)
|
(95)
|
(152)
|
(215)
|
(144)
|
(91)
|
|
Cash from Operating Activities |
(114)
N/A
|
(45)
+61%
|
(6)
+86%
|
(24)
-272%
|
(18)
+22%
|
(41)
-123%
|
(53)
-28%
|
(66)
-25%
|
(105)
-60%
|
(145)
-38%
|
(183)
-26%
|
(96)
+47%
|
(54)
+44%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(41)
|
(41)
|
(41)
|
(41)
|
|
Cash from Investing Activities |
(4)
N/A
|
(4)
+5%
|
(4)
-2%
|
(4)
+0%
|
(5)
-7%
|
(5)
-9%
|
(5)
-10%
|
(6)
-15%
|
(7)
-17%
|
(49)
-567%
|
(49)
0%
|
(50)
-2%
|
(50)
-1%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
87
|
91
|
94
|
403
|
317
|
315
|
314
|
7
|
12
|
14
|
15
|
16
|
20
|
|
Net Issuance of Debt |
35
|
65
|
(18)
|
(85)
|
(80)
|
(65)
|
0
|
0
|
(0)
|
(17)
|
17
|
(17)
|
113
|
|
Other |
0
|
0
|
0
|
2
|
2
|
0
|
2
|
(0)
|
(0)
|
(2)
|
(2)
|
(5)
|
(7)
|
|
Cash from Financing Activities |
122
N/A
|
156
+28%
|
76
-52%
|
320
+324%
|
238
-26%
|
252
+6%
|
315
+25%
|
7
-98%
|
11
+65%
|
(5)
N/A
|
30
N/A
|
(7)
N/A
|
127
N/A
|
|
Change in Cash | ||||||||||||||
Effect of Foreign Exchange Rates |
1
|
1
|
1
|
0
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
1
|
|
Net Change in Cash |
5
N/A
|
109
+2 280%
|
66
-39%
|
293
+342%
|
215
-26%
|
206
-4%
|
256
+25%
|
(67)
N/A
|
(103)
-53%
|
(200)
-95%
|
(202)
-1%
|
(152)
+24%
|
24
N/A
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
(119)
N/A
|
(49)
+59%
|
(11)
+78%
|
(28)
-163%
|
(23)
+18%
|
(46)
-101%
|
(58)
-26%
|
(71)
-23%
|
(112)
-57%
|
(153)
-36%
|
(190)
-25%
|
(105)
+45%
|
(63)
+41%
|