D2L Inc
TSX:DTOL
Cash Flow Statement
Cash Flow Statement
D2L Inc
Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
(92)
|
(105)
|
(98)
|
(102)
|
(55)
|
(16)
|
(18)
|
(13)
|
(13)
|
(10)
|
(4)
|
|
Depreciation & Amortization |
3
|
3
|
4
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
|
Change in Deffered Taxes |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
86
|
98
|
91
|
93
|
46
|
8
|
12
|
12
|
12
|
11
|
6
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
11
|
6
|
3
|
(10)
|
5
|
9
|
6
|
(1)
|
6
|
12
|
10
|
|
Cash from Operating Activities |
9
N/A
|
3
-71%
|
0
-96%
|
(15)
N/A
|
0
N/A
|
5
+939%
|
4
-26%
|
2
-46%
|
9
+324%
|
16
+83%
|
16
-1%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(7)
|
(7)
|
(6)
|
|
Other Items |
(16)
|
(17)
|
(9)
|
(9)
|
7
|
7
|
0
|
0
|
(3)
|
(3)
|
(3)
|
|
Cash from Investing Activities |
(17)
N/A
|
(18)
-3%
|
(10)
+43%
|
(11)
-9%
|
5
N/A
|
5
+6%
|
(4)
N/A
|
(4)
-20%
|
(9)
-113%
|
(10)
-3%
|
(9)
+12%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
11
|
11
|
130
|
130
|
119
|
119
|
1
|
1
|
2
|
2
|
2
|
|
Net Issuance of Debt |
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other |
0
|
0
|
(48)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
|
Cash from Financing Activities |
9
N/A
|
9
+3%
|
79
+753%
|
79
0%
|
68
-13%
|
69
+0%
|
(2)
N/A
|
(1)
+33%
|
(1)
-17%
|
0
N/A
|
(1)
N/A
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
3
|
2
|
0
|
0
|
(2)
|
(4)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
|
Net Change in Cash |
4
N/A
|
(4)
N/A
|
69
N/A
|
53
-24%
|
72
+37%
|
75
+4%
|
(4)
N/A
|
(6)
-53%
|
(3)
+47%
|
5
N/A
|
6
+22%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
8
N/A
|
2
-78%
|
(1)
N/A
|
(17)
-2 348%
|
(1)
+94%
|
3
N/A
|
0
-96%
|
(2)
N/A
|
2
N/A
|
9
+339%
|
10
+11%
|