SeaChange International Cash Flow Statement

Financials in millions USD. Fiscal year is February - January.

Millions USD. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2014 - 2018
Period Ending	Apr '23 Apr 30, 2023	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022	Jan '21 Jan 31, 2021	Jan '20 Jan 31, 2020	Jan '19 Jan 31, 2019	2014 - 2018
Net Income	-9.12	-11.4	-7.43	-21.76	-8.92	-38	Upgrade
Depreciation & Amortization	0.25	0.25	1.43	1.67	1.57	2.22	Upgrade
Other Amortization	-	-	-	-	0.45	0.7	Upgrade
Loss (Gain) From Sale of Assets	-	-	0.08	0.01	5.42	-	Upgrade
Asset Writedown & Restructuring Costs	9.1	9.1	-0.33	-	-	17.02	Upgrade
Loss (Gain) From Sale of Investments	-0.01	-	-	-	-1.5	-0.18	Upgrade
Stock-Based Compensation	1.08	1	1.69	1.25	1.15	2.94	Upgrade
Provision & Write-off of Bad Debts	0.46	0.51	-0.16	-0.21	0.63	1.78	Upgrade
Other Operating Activities	0.19	0.46	-1.54	0.75	1.92	3.51	Upgrade
Change in Accounts Receivable	-0.46	-1.6	-0.42	14.39	-10.71	-1.96	Upgrade
Change in Inventory	-	-	-	-	0.92	-0.26	Upgrade
Change in Accounts Payable	-0.43	-1.36	1.22	-2.23	-1.15	2.22	Upgrade
Change in Unearned Revenue	0.27	1.29	-1.27	-0.92	-4.57	-3.38	Upgrade
Change in Other Net Operating Assets	-2.02	-0.27	1.99	-2.3	-0.02	-8.14	Upgrade
Operating Cash Flow	-0.7	-2.02	-4.75	-9.36	-14.79	-21.52	Upgrade
Capital Expenditures	-0.06	-0.07	-0.65	-0.33	-0.28	-0.36	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	0.6	-	Upgrade
Cash Acquisitions	-	-	-	-	-3.84	-	Upgrade
Investment in Securities	-1.43	-1.27	0.25	4.36	7.28	-1.68	Upgrade
Investing Cash Flow	-1.49	-1.34	-0.39	4.03	3.76	-2.05	Upgrade
Long-Term Debt Issued	-	-	-	2.41	-	-	Upgrade
Net Debt Issued (Repaid)	-	-	-	2.41	-	-	Upgrade
Issuance of Common Stock	-	-	17.62	0.14	0.61	0.08	Upgrade
Repurchase of Common Stock	-	-	-	-0.08	-0.14	-	Upgrade
Other Financing Activities	0.01	0.01	-	-	-	-0.04	Upgrade
Financing Cash Flow	0.01	0.01	17.62	2.47	0.47	0.04	Upgrade
Foreign Exchange Rate Adjustments	-0.48	-0.78	-0.71	-0.36	-0.46	0.19	Upgrade
Net Cash Flow	-2.66	-4.13	11.77	-3.21	-11.02	-23.34	Upgrade
Free Cash Flow	-0.75	-2.09	-5.39	-9.68	-15.08	-21.89	Upgrade
Free Cash Flow Margin	-2.30%	-6.43%	-19.75%	-44.02%	-22.45%	-35.08%	Upgrade
Free Cash Flow Per Share	-0.30	-0.84	-2.29	-5.17	-8.21	-12.27	Upgrade
Cash Income Tax Paid	0.22	0.22	-1.18	0.33	0.46	2.97	Upgrade
Levered Free Cash Flow	0.89	0.02	-1.63	-5.06	-0.98	-15.6	Upgrade
Unlevered Free Cash Flow	0.89	0.02	-1.63	-5.06	-0.98	-15.6	Upgrade
Change in Working Capital	-2.64	-1.94	1.51	8.94	-15.52	-11.51	Upgrade

Updated Jun 12, 2023. Source: S&P Global Market Intelligence. Standard template. Financial Sources.