ForgeRock Inc
NYSE:FORG
Cash Flow Statement
Cash Flow Statement
ForgeRock Inc
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||
Net Income |
(26)
|
(33)
|
(48)
|
(64)
|
(66)
|
(62)
|
(66)
|
(75)
|
(82)
|
|
Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Stock-Based Compensation |
9
|
13
|
11
|
17
|
22
|
26
|
33
|
36
|
40
|
|
Other Non-Cash Items |
24
|
31
|
41
|
52
|
45
|
43
|
49
|
52
|
58
|
|
Cash Taxes Paid |
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
|
Cash Interest Paid |
4
|
4
|
4
|
4
|
3
|
4
|
3
|
4
|
4
|
|
Change in Working Capital |
(39)
|
(34)
|
(31)
|
(31)
|
(12)
|
(19)
|
(29)
|
(23)
|
(16)
|
|
Cash from Operating Activities |
(40)
N/A
|
(36)
+9%
|
(37)
-2%
|
(41)
-12%
|
(32)
+22%
|
(36)
-13%
|
(45)
-24%
|
(45)
+0%
|
(39)
+12%
|
|
Investing Cash Flow | ||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Other Items |
(56)
|
(178)
|
(243)
|
(277)
|
(194)
|
(28)
|
32
|
83
|
219
|
|
Cash from Investing Activities |
(57)
N/A
|
(179)
-217%
|
(244)
-37%
|
(279)
-14%
|
(196)
+30%
|
(30)
+84%
|
30
N/A
|
81
+171%
|
218
+168%
|
|
Financing Cash Flow | ||||||||||
Net Issuance of Common Stock |
23
|
315
|
315
|
317
|
300
|
8
|
19
|
23
|
21
|
|
Net Issuance of Debt |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Other |
0
|
(4)
|
(4)
|
0
|
0
|
(1)
|
(3)
|
(7)
|
(9)
|
|
Cash from Financing Activities |
23
N/A
|
311
+1 271%
|
311
0%
|
313
+1%
|
296
-5%
|
8
-97%
|
16
+109%
|
16
+2%
|
12
-27%
|
|
Change in Cash | ||||||||||
Effect of Foreign Exchange Rates |
0
|
(0)
|
(1)
|
(1)
|
(2)
|
1
|
2
|
2
|
2
|
|
Net Change in Cash |
(73)
N/A
|
96
N/A
|
28
-70%
|
(8)
N/A
|
66
N/A
|
(59)
N/A
|
3
N/A
|
55
+1 801%
|
192
+251%
|
|
Free Cash Flow | ||||||||||
Free Cash Flow |
(40)
N/A
|
(37)
+9%
|
(38)
-3%
|
(43)
-13%
|
(34)
+21%
|
(39)
-14%
|
(47)
-21%
|
(46)
+1%
|
(40)
+13%
|