Zymergen Inc
NASDAQ:ZY
Cash Flow Statement
Cash Flow Statement
Zymergen Inc
Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||
Net Income |
(262)
|
(281)
|
(323)
|
(359)
|
(362)
|
(349)
|
(365)
|
|
Depreciation & Amortization |
19
|
19
|
18
|
20
|
21
|
22
|
22
|
|
Other Non-Cash Items |
16
|
16
|
21
|
35
|
38
|
51
|
108
|
|
Cash Interest Paid |
9
|
11
|
12
|
10
|
10
|
10
|
8
|
|
Change in Working Capital |
4
|
4
|
11
|
5
|
1
|
6
|
1
|
|
Cash from Operating Activities |
(223)
N/A
|
(243)
-9%
|
(273)
-12%
|
(300)
-10%
|
(302)
-1%
|
(270)
+11%
|
(235)
+13%
|
|
Investing Cash Flow | ||||||||
Capital Expenditures |
(17)
|
(20)
|
(24)
|
(27)
|
(33)
|
(30)
|
(27)
|
|
Other Items |
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
Cash from Investing Activities |
(17)
N/A
|
(20)
-15%
|
(22)
-14%
|
(26)
-17%
|
(32)
-24%
|
(28)
+12%
|
(27)
+5%
|
|
Financing Cash Flow | ||||||||
Net Issuance of Common Stock |
297
|
300
|
315
|
215
|
22
|
19
|
3
|
|
Net Issuance of Debt |
0
|
2
|
2
|
2
|
(39)
|
(41)
|
(99)
|
|
Other |
0
|
(1)
|
533
|
530
|
531
|
532
|
(2)
|
|
Cash from Financing Activities |
297
N/A
|
301
+1%
|
850
+182%
|
746
-12%
|
514
-31%
|
510
-1%
|
(99)
N/A
|
|
Change in Cash | ||||||||
Effect of Foreign Exchange Rates |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Net Change in Cash |
57
N/A
|
38
-34%
|
555
+1 374%
|
420
-24%
|
178
-58%
|
211
+18%
|
(362)
N/A
|
|
Free Cash Flow | ||||||||
Free Cash Flow |
(240)
N/A
|
(263)
-9%
|
(296)
-13%
|
(327)
-10%
|
(336)
-3%
|
(299)
+11%
|
(262)
+13%
|