Glassbox Ltd
TASE:GLBX
Cash Flow Statement
Cash Flow Statement
Glassbox Ltd
| Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
(41)
|
(40)
|
(40)
|
(33)
|
(32)
|
(27)
|
(22)
|
(17)
|
(12)
|
(8)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Deffered Taxes |
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
15
|
14
|
15
|
9
|
7
|
6
|
3
|
4
|
3
|
2
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
6
|
6
|
4
|
7
|
2
|
(1)
|
1
|
7
|
3
|
4
|
|
| Cash from Operating Activities |
(18)
N/A
|
(18)
+3%
|
(21)
-17%
|
(16)
+21%
|
(21)
-28%
|
(20)
+5%
|
(16)
+22%
|
(4)
+74%
|
(3)
+32%
|
0
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(25)
|
49
|
41
|
22
|
10
|
(5)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Investing Activities |
(26)
N/A
|
48
N/A
|
41
-15%
|
21
-48%
|
10
-55%
|
(5)
N/A
|
(1)
+88%
|
(2)
-188%
|
(2)
-33%
|
(2)
+36%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
54
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
53
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+7%
|
(0)
-10%
|
(0)
-17%
|
(0)
+37%
|
(0)
-52%
|
(0)
+28%
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
|
| Net Change in Cash |
9
N/A
|
30
+219%
|
19
-35%
|
4
-79%
|
(12)
N/A
|
(25)
-108%
|
(16)
+38%
|
(6)
+63%
|
(5)
+11%
|
(1)
+73%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(19)
N/A
|
(19)
+3%
|
(21)
-12%
|
(17)
+20%
|
(21)
-27%
|
(20)
+5%
|
(16)
+21%
|
(4)
+74%
|
(3)
+31%
|
0
N/A
|
|