Meta Data Ltd
NYSE:AIU
Cash Flow Statement
Cash Flow Statement
Meta Data Ltd
Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
56
|
187
|
243
|
215
|
166
|
(769)
|
(5 026)
|
(417)
|
11
|
|
Depreciation & Amortization |
54
|
53
|
64
|
119
|
176
|
248
|
173
|
0
|
0
|
|
Change in Deffered Taxes |
(5)
|
(9)
|
(5)
|
(25)
|
(38)
|
(86)
|
179
|
0
|
0
|
|
Stock-Based Compensation |
0
|
57
|
25
|
146
|
72
|
138
|
43
|
307
|
0
|
|
Other Non-Cash Items |
1
|
57
|
9
|
120
|
26
|
931
|
4 417
|
57
|
0
|
|
Cash Taxes Paid |
(0)
|
(79)
|
99
|
115
|
98
|
30
|
54
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
15
|
41
|
107
|
88
|
0
|
0
|
|
Change in Working Capital |
290
|
326
|
462
|
438
|
15
|
(83)
|
395
|
58
|
3
|
|
Cash from Operating Activities |
396
N/A
|
614
+55%
|
773
+26%
|
867
+12%
|
345
-60%
|
241
-30%
|
138
-43%
|
(302)
N/A
|
13
N/A
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(47)
|
(84)
|
(173)
|
(242)
|
(284)
|
(193)
|
(21)
|
0
|
0
|
|
Other Items |
(312)
|
(413)
|
92
|
(927)
|
(1 108)
|
(714)
|
(127)
|
80
|
(15)
|
|
Cash from Investing Activities |
(359)
N/A
|
(497)
-38%
|
(81)
+84%
|
(1 169)
-1 343%
|
(1 392)
-19%
|
(907)
+35%
|
(148)
+84%
|
80
N/A
|
(15)
N/A
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
1
|
1 401
|
19
|
2 890
|
(206)
|
(63)
|
8
|
196
|
75
|
|
Net Issuance of Debt |
0
|
0
|
5
|
445
|
1 163
|
728
|
(941)
|
15
|
2
|
|
Other |
0
|
(1 422)
|
(1)
|
(2 683)
|
32
|
(16)
|
(1)
|
(55)
|
0
|
|
Cash from Financing Activities |
1
N/A
|
(22)
N/A
|
23
N/A
|
653
+2 713%
|
988
+51%
|
649
-34%
|
(935)
N/A
|
156
N/A
|
77
-50%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
78
|
34
|
(24)
|
(16)
|
(5)
|
0
|
|
Net Change in Cash |
38
N/A
|
95
+151%
|
716
+650%
|
429
-40%
|
(24)
N/A
|
(41)
-69%
|
(961)
-2 243%
|
(71)
+93%
|
76
N/A
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
349
N/A
|
529
+52%
|
601
+13%
|
625
+4%
|
61
-90%
|
48
-23%
|
118
+148%
|
(302)
N/A
|
13
N/A
|