Logility Supply Chain Solutions Inc
NASDAQ:LGTY
Cash Flow Statement
Cash Flow Statement
Logility Supply Chain Solutions Inc
Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
8
|
8
|
9
|
10
|
9
|
10
|
9
|
8
|
8
|
15
|
16
|
18
|
21
|
12
|
11
|
9
|
6
|
7
|
7
|
7
|
8
|
7
|
8
|
7
|
6
|
8
|
9
|
12
|
12
|
13
|
12
|
11
|
11
|
10
|
11
|
11
|
12
|
11
|
11
|
10
|
3
|
|
Depreciation & Amortization |
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
7
|
6
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
4
|
|
Change in Deffered Taxes |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
1
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(0)
|
(6)
|
(6)
|
(9)
|
(9)
|
|
Stock-Based Compensation |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
|
Other Non-Cash Items |
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
(10)
|
(10)
|
(10)
|
(12)
|
1
|
1
|
2
|
3
|
1
|
2
|
1
|
0
|
3
|
2
|
2
|
2
|
(1)
|
(0)
|
(1)
|
1
|
4
|
4
|
6
|
6
|
5
|
5
|
4
|
1
|
0
|
1
|
2
|
5
|
|
Cash Taxes Paid |
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
8
|
0
|
0
|
8
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
9
|
9
|
8
|
7
|
6
|
6
|
8
|
7
|
|
Change in Working Capital |
(7)
|
(5)
|
(3)
|
(3)
|
(4)
|
0
|
1
|
9
|
14
|
8
|
6
|
(5)
|
(11)
|
(13)
|
(12)
|
(7)
|
(2)
|
8
|
8
|
6
|
7
|
9
|
6
|
14
|
14
|
5
|
6
|
3
|
1
|
9
|
6
|
(7)
|
(12)
|
(15)
|
(7)
|
2
|
3
|
6
|
(2)
|
(7)
|
(10)
|
|
Cash from Operating Activities |
9
N/A
|
10
+17%
|
14
+41%
|
15
+3%
|
14
-6%
|
18
+33%
|
18
-1%
|
24
+31%
|
29
+23%
|
20
-32%
|
19
-5%
|
11
-43%
|
6
-45%
|
7
+15%
|
7
+5%
|
11
+56%
|
15
+36%
|
24
+59%
|
24
+2%
|
23
-5%
|
23
+1%
|
26
+11%
|
23
-13%
|
29
+27%
|
27
-7%
|
18
-34%
|
19
+9%
|
19
-3%
|
18
-4%
|
29
+62%
|
24
-16%
|
10
-59%
|
5
-55%
|
(0)
N/A
|
8
N/A
|
19
+128%
|
20
+3%
|
17
-14%
|
8
-53%
|
1
-82%
|
(7)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
(8)
|
(8)
|
(0)
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
9
|
0
|
13
|
4
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
(23)
|
(23)
|
(23)
|
0
|
1
|
0
|
|
Cash from Investing Activities |
(11)
N/A
|
(12)
-4%
|
(4)
+62%
|
(5)
-11%
|
(4)
+14%
|
(4)
+8%
|
(4)
+3%
|
(8)
-112%
|
(8)
-1%
|
4
N/A
|
4
-15%
|
8
+116%
|
(2)
N/A
|
(15)
-821%
|
(16)
-1%
|
(16)
+0%
|
(7)
+53%
|
(7)
+0%
|
(7)
+3%
|
(6)
+9%
|
(5)
+20%
|
(4)
+29%
|
(3)
+29%
|
(2)
+22%
|
(2)
+19%
|
(1)
+20%
|
(1)
+5%
|
(1)
-12%
|
(1)
+26%
|
(1)
+10%
|
(9)
-835%
|
(10)
-9%
|
(10)
-8%
|
(10)
-1%
|
(3)
+73%
|
(25)
-783%
|
(23)
+6%
|
(23)
+1%
|
(23)
+1%
|
0
N/A
|
(0)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
2
|
2
|
2
|
2
|
4
|
2
|
3
|
3
|
4
|
6
|
5
|
8
|
8
|
9
|
10
|
8
|
6
|
5
|
4
|
9
|
9
|
10
|
11
|
7
|
7
|
7
|
8
|
10
|
9
|
9
|
5
|
4
|
3
|
6
|
5
|
(0)
|
(6)
|
(10)
|
(10)
|
(5)
|
0
|
|
Cash Paid for Dividends |
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(9)
N/A
|
(9)
-2%
|
(9)
+0%
|
(9)
+7%
|
(8)
+14%
|
(10)
-32%
|
(9)
+12%
|
(9)
N/A
|
(8)
+8%
|
(7)
+14%
|
(8)
-14%
|
(5)
+32%
|
(5)
+6%
|
(5)
+9%
|
(3)
+36%
|
(6)
-100%
|
(8)
-31%
|
(8)
-8%
|
(10)
-16%
|
(5)
+47%
|
(5)
+9%
|
(4)
+16%
|
(3)
+21%
|
(8)
-150%
|
(7)
+4%
|
(8)
-5%
|
(6)
+21%
|
(5)
+18%
|
(5)
-6%
|
(6)
-16%
|
(10)
-61%
|
(11)
-11%
|
(12)
-11%
|
(9)
+23%
|
(9)
-3%
|
(15)
-58%
|
(21)
-40%
|
(25)
-19%
|
(25)
-1%
|
(20)
+20%
|
(15)
+27%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(12)
N/A
|
(11)
+6%
|
0
N/A
|
1
+283%
|
2
+112%
|
4
+123%
|
5
+24%
|
7
+24%
|
13
+92%
|
17
+33%
|
14
-15%
|
13
-9%
|
(1)
N/A
|
(13)
-1 473%
|
(11)
+14%
|
(10)
+9%
|
0
N/A
|
9
+5 971%
|
8
-7%
|
12
+49%
|
14
+17%
|
19
+35%
|
17
-8%
|
19
+12%
|
18
-6%
|
9
-51%
|
12
+36%
|
12
+3%
|
12
-6%
|
22
+89%
|
6
-73%
|
(10)
N/A
|
(18)
-74%
|
(20)
-13%
|
(4)
+80%
|
(21)
-426%
|
(25)
-18%
|
(31)
-26%
|
(40)
-28%
|
(18)
+54%
|
(21)
-17%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
5
N/A
|
6
+18%
|
10
+56%
|
10
0%
|
10
-2%
|
14
+51%
|
14
-1%
|
20
+40%
|
25
+27%
|
15
-40%
|
14
-11%
|
5
-61%
|
0
-94%
|
1
+68%
|
1
+31%
|
5
+584%
|
8
+65%
|
17
+118%
|
17
+4%
|
17
-3%
|
18
+9%
|
22
+22%
|
20
-10%
|
27
+33%
|
25
-6%
|
16
-35%
|
18
+10%
|
17
-4%
|
17
-3%
|
28
+67%
|
22
-21%
|
7
-68%
|
1
-90%
|
(4)
N/A
|
5
N/A
|
17
+214%
|
19
+9%
|
16
-13%
|
8
-53%
|
1
-86%
|
(7)
N/A
|