
Zoom Video Communications Inc
NASDAQ:ZM

Cash Flow Statement
Cash Flow Statement
Zoom Video Communications Inc
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 |
4
|
5
|
8
|
25
|
50
|
231
|
427
|
672
|
873
|
1 004
|
1 146
|
1 376
|
1 262
|
990
|
698
|
104
|
5
|
142
|
235
|
637
|
838
|
875
|
941
|
1 010
|
|
Depreciation & Amortization |
2
|
5
|
7
|
16
|
18
|
21
|
24
|
29
|
34
|
40
|
45
|
48
|
53
|
62
|
71
|
82
|
91
|
96
|
102
|
104
|
107
|
110
|
115
|
123
|
|
Stock-Based Compensation |
7
|
25
|
47
|
73
|
95
|
134
|
206
|
276
|
346
|
391
|
412
|
477
|
588
|
741
|
929
|
1 286
|
1 359
|
1 365
|
1 321
|
1 057
|
1 004
|
981
|
963
|
0
|
|
Other Non-Cash Items |
12
|
34
|
59
|
122
|
156
|
245
|
345
|
450
|
550
|
566
|
493
|
368
|
554
|
801
|
1 157
|
1 517
|
1 566
|
1 478
|
1 430
|
1 112
|
999
|
956
|
872
|
939
|
|
Cash Taxes Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
309
|
0
|
0
|
0
|
348
|
0
|
0
|
0
|
395
|
|
Change in Working Capital |
2
|
(8)
|
6
|
(12)
|
164
|
262
|
312
|
320
|
288
|
203
|
112
|
(187)
|
(271)
|
(466)
|
(639)
|
(413)
|
(480)
|
(455)
|
(307)
|
(255)
|
(176)
|
(60)
|
(57)
|
(127)
|
|
Cash from Operating Activities |
19
N/A
|
36
+86%
|
80
+120%
|
152
+90%
|
389
+156%
|
759
+95%
|
1 108
+46%
|
1 471
+33%
|
1 746
+19%
|
1 812
+4%
|
1 795
-1%
|
1 605
-11%
|
1 598
0%
|
1 387
-13%
|
1 288
-7%
|
1 290
+0%
|
1 183
-8%
|
1 261
+7%
|
1 459
+16%
|
1 599
+10%
|
1 769
+11%
|
1 882
+6%
|
1 872
-1%
|
1 945
+4%
|
|
Investing Cash Flow | |||||||||||||||||||||||||
Capital Expenditures |
(3)
|
(11)
|
(10)
|
(38)
|
(39)
|
(54)
|
(73)
|
(86)
|
(157)
|
(141)
|
(144)
|
(146)
|
(95)
|
(110)
|
(110)
|
(115)
|
(109)
|
(127)
|
(137)
|
(127)
|
(124)
|
(161)
|
(147)
|
(137)
|
|
Other Items |
9
|
(421)
|
(462)
|
(461)
|
(522)
|
(233)
|
(604)
|
(1 477)
|
(2 562)
|
(2 550)
|
(3 112)
|
(2 714)
|
(1 587)
|
(1 894)
|
(442)
|
(203)
|
(648)
|
(183)
|
(985)
|
(1 057)
|
(687)
|
(1 171)
|
(1 274)
|
(969)
|
|
Cash from Investing Activities |
6
N/A
|
(432)
N/A
|
(472)
-9%
|
(500)
-6%
|
(561)
-12%
|
(287)
+49%
|
(677)
-136%
|
(1 562)
-131%
|
(2 719)
-74%
|
(2 691)
+1%
|
(3 256)
-21%
|
(2 859)
+12%
|
(1 681)
+41%
|
(2 003)
-19%
|
(553)
+72%
|
(318)
+42%
|
(757)
-138%
|
(310)
+59%
|
(1 122)
-262%
|
(1 184)
-5%
|
(811)
+32%
|
(1 332)
-64%
|
(1 420)
-7%
|
(1 106)
+22%
|
|
Financing Cash Flow | |||||||||||||||||||||||||
Net Issuance of Common Stock |
545
|
545
|
545
|
25
|
(511)
|
(482)
|
(479)
|
67
|
61
|
75
|
71
|
74
|
(59)
|
(358)
|
(925)
|
(938)
|
(804)
|
(511)
|
52
|
64
|
(89)
|
(377)
|
(678)
|
(1 035)
|
|
Net Issuance of Debt |
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
0
|
49
|
591
|
810
|
826
|
794
|
1 983
|
1 755
|
1 768
|
1 704
|
(40)
|
(34)
|
(61)
|
(11)
|
1
|
8
|
5
|
(5)
|
(4)
|
(0)
|
(3)
|
3
|
7
|
|
Cash from Financing Activities |
545
N/A
|
545
0%
|
579
+6%
|
616
+6%
|
299
-52%
|
343
+15%
|
315
-8%
|
2 050
+550%
|
1 816
-11%
|
1 843
+1%
|
1 775
-4%
|
34
-98%
|
(93)
N/A
|
(420)
-352%
|
(936)
-123%
|
(937)
0%
|
(797)
+15%
|
(507)
+36%
|
48
N/A
|
60
+26%
|
(89)
N/A
|
(380)
-326%
|
(675)
-78%
|
(1 028)
-52%
|
|
Change in Cash | |||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(16)
|
(37)
|
(8)
|
(1)
|
4
|
7
|
(10)
|
(14)
|
(13)
|
8
|
(15)
|
|
Net Change in Cash |
571
N/A
|
149
-74%
|
187
+25%
|
268
+44%
|
126
-53%
|
815
+547%
|
747
-8%
|
1 959
+162%
|
842
-57%
|
964
+14%
|
314
-67%
|
(1 220)
N/A
|
(186)
+85%
|
(1 052)
-467%
|
(237)
+77%
|
27
N/A
|
(372)
N/A
|
449
N/A
|
392
-13%
|
465
+19%
|
854
+84%
|
157
-82%
|
(215)
N/A
|
(204)
+5%
|
|
Free Cash Flow | |||||||||||||||||||||||||
Free Cash Flow |
16
N/A
|
25
+55%
|
70
+176%
|
114
+62%
|
350
+208%
|
705
+101%
|
1 035
+47%
|
1 385
+34%
|
1 588
+15%
|
1 671
+5%
|
1 651
-1%
|
1 460
-12%
|
1 503
+3%
|
1 278
-15%
|
1 178
-8%
|
1 175
0%
|
1 074
-9%
|
1 134
+6%
|
1 322
+17%
|
1 472
+11%
|
1 645
+12%
|
1 721
+5%
|
1 725
+0%
|
1 809
+5%
|