Sumo Logic Inc
NASDAQ:SUMO
Cash Flow Statement
Cash Flow Statement
Sumo Logic Inc
Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
(100)
|
(99)
|
(123)
|
(80)
|
(84)
|
(103)
|
(110)
|
(123)
|
(131)
|
(135)
|
(130)
|
(125)
|
|
Depreciation & Amortization |
6
|
7
|
9
|
8
|
8
|
10
|
12
|
14
|
16
|
17
|
17
|
16
|
|
Other Non-Cash Items |
40
|
42
|
64
|
53
|
63
|
74
|
70
|
78
|
80
|
87
|
93
|
88
|
|
Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Cash Interest Paid |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
0
|
(11)
|
(30)
|
(28)
|
(26)
|
(7)
|
7
|
1
|
5
|
(6)
|
(12)
|
(6)
|
|
Cash from Operating Activities |
(54)
N/A
|
(61)
-12%
|
(79)
-30%
|
(47)
+40%
|
(39)
+18%
|
(27)
+32%
|
(21)
+21%
|
(30)
-46%
|
(29)
+4%
|
(37)
-26%
|
(33)
+11%
|
(27)
+16%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(6)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
Other Items |
(16)
|
(15)
|
(15)
|
0
|
(266)
|
(317)
|
(326)
|
(321)
|
(60)
|
1
|
28
|
8
|
|
Cash from Investing Activities |
(21)
N/A
|
(19)
+10%
|
(20)
-2%
|
(2)
+88%
|
(268)
-11 357%
|
(319)
-19%
|
(329)
-3%
|
(323)
+2%
|
(62)
+81%
|
(1)
+99%
|
26
N/A
|
6
-76%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
109
|
4
|
357
|
356
|
364
|
368
|
19
|
22
|
21
|
19
|
16
|
15
|
|
Net Issuance of Debt |
24
|
24
|
0
|
0
|
(24)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
1
|
2
|
8
|
8
|
6
|
6
|
4
|
|
Cash from Financing Activities |
131
N/A
|
25
-81%
|
354
+1 294%
|
352
0%
|
335
-5%
|
344
+3%
|
21
-94%
|
30
+46%
|
29
-3%
|
24
-17%
|
21
-12%
|
19
-13%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
Net Change in Cash |
55
N/A
|
(55)
N/A
|
254
N/A
|
303
+19%
|
29
-91%
|
(1)
N/A
|
(329)
-22 184%
|
(324)
+2%
|
(63)
+80%
|
(14)
+77%
|
13
N/A
|
(3)
N/A
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(60)
N/A
|
(65)
-9%
|
(84)
-29%
|
(50)
+41%
|
(41)
+17%
|
(29)
+29%
|
(23)
+19%
|
(33)
-40%
|
(32)
+3%
|
(39)
-21%
|
(35)
+11%
|
(29)
+15%
|