freee KK
TSE:4478
Cash Flow Statement
Cash Flow Statement
freee KK
Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
(2 747)
|
(3 360)
|
(12 302)
|
(15 855)
|
(12 329)
|
(13 612)
|
|
Depreciation & Amortization |
296
|
524
|
582
|
0
|
0
|
0
|
|
Other Non-Cash Items |
426
|
654
|
9 324
|
11 313
|
4 516
|
3 592
|
|
Cash Taxes Paid |
8
|
12
|
12
|
15
|
16
|
17
|
|
Cash Interest Paid |
0
|
1
|
5
|
12
|
13
|
7
|
|
Change in Working Capital |
1 833
|
387
|
1 326
|
2 422
|
3 058
|
1 336
|
|
Cash from Operating Activities |
(193)
N/A
|
(1 796)
-833%
|
(1 070)
+40%
|
(1 902)
-78%
|
(4 754)
-150%
|
(8 684)
-83%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(464)
|
(508)
|
(2 099)
|
(2 353)
|
(731)
|
(593)
|
|
Other Items |
(2 717)
|
(3 547)
|
(2 385)
|
(1 809)
|
(1 205)
|
(1 120)
|
|
Cash from Investing Activities |
(3 181)
N/A
|
(4 055)
-27%
|
(4 484)
-11%
|
(4 162)
+7%
|
(1 935)
+53%
|
(1 713)
+11%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
35 475
|
35 658
|
444
|
341
|
240
|
194
|
|
Net Issuance of Debt |
0
|
(28)
|
8
|
210
|
(696)
|
2 379
|
|
Other |
(94)
|
0
|
0
|
(0)
|
1 000
|
(80)
|
|
Cash from Financing Activities |
35 380
N/A
|
35 536
+0%
|
452
-99%
|
551
+22%
|
544
-1%
|
2 493
+358%
|
|
Change in Cash | |||||||
Effect of Foreign Exchange Rates |
0
|
1
|
5
|
4
|
4
|
2
|
|
Net Change in Cash |
32 007
N/A
|
29 686
-7%
|
(5 096)
N/A
|
(5 509)
-8%
|
(6 141)
-11%
|
(7 902)
-29%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
(656)
N/A
|
(2 303)
-251%
|
(3 169)
-38%
|
(4 255)
-34%
|
(5 484)
-29%
|
(9 277)
-69%
|