DigitalOcean Holdings Inc
NYSE:DOCN
Cash Flow Statement
Cash Flow Statement
DigitalOcean Holdings Inc
Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
(20)
|
(35)
|
(39)
|
(26)
|
(24)
|
(41)
|
(15)
|
(7)
|
19
|
|
Depreciation & Amortization |
88
|
91
|
94
|
97
|
102
|
107
|
110
|
115
|
118
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(4)
|
(0)
|
(3)
|
(4)
|
(0)
|
|
Stock-Based Compensation |
62
|
81
|
97
|
102
|
106
|
111
|
120
|
94
|
0
|
|
Other Non-Cash Items |
72
|
95
|
115
|
117
|
147
|
159
|
163
|
139
|
120
|
|
Cash Taxes Paid |
1
|
1
|
1
|
2
|
5
|
4
|
5
|
5
|
0
|
|
Cash Interest Paid |
2
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
Change in Working Capital |
(8)
|
(8)
|
(20)
|
(26)
|
(26)
|
(24)
|
(37)
|
(24)
|
(22)
|
|
Cash from Operating Activities |
133
N/A
|
144
+8%
|
149
+4%
|
163
+9%
|
195
+20%
|
201
+3%
|
219
+9%
|
220
+0%
|
235
+7%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(109)
|
(115)
|
(123)
|
(127)
|
(126)
|
(124)
|
(115)
|
(105)
|
(127)
|
|
Other Items |
(5)
|
(1 096)
|
(1 101)
|
(1 105)
|
(1 023)
|
205
|
370
|
405
|
528
|
|
Cash from Investing Activities |
(114)
N/A
|
(1 211)
-966%
|
(1 224)
-1%
|
(1 232)
-1%
|
(1 148)
+7%
|
81
N/A
|
255
+216%
|
300
+17%
|
401
+34%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
(327)
|
(1 198)
|
(1 593)
|
(1 646)
|
(581)
|
(696)
|
(399)
|
(453)
|
(445)
|
|
Net Issuance of Debt |
1 199
|
0
|
0
|
1 462
|
0
|
0
|
0
|
(1)
|
(2)
|
|
Other |
721
|
708
|
700
|
697
|
(30)
|
(20)
|
(19)
|
(19)
|
(22)
|
|
Cash from Financing Activities |
1 593
N/A
|
972
-39%
|
569
-41%
|
513
-10%
|
(610)
N/A
|
(717)
-17%
|
(418)
+42%
|
(473)
-13%
|
(469)
+1%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
1 613
N/A
|
(95)
N/A
|
(505)
-430%
|
(557)
-10%
|
(1 564)
-181%
|
(435)
+72%
|
57
N/A
|
46
-19%
|
167
+264%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
24
N/A
|
29
+21%
|
27
-8%
|
35
+33%
|
70
+97%
|
77
+11%
|
105
+36%
|
115
+10%
|
108
-6%
|