Tabula Rasa HealthCare Inc
F:43T
Cash Flow Statement
Cash Flow Statement
Tabula Rasa HealthCare Inc
| Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(5)
|
(3)
|
(2)
|
(2)
|
1
|
(6)
|
(8)
|
(10)
|
(3)
|
13
|
(3)
|
(30)
|
(26)
|
(47)
|
(40)
|
(18)
|
(36)
|
(32)
|
(36)
|
(44)
|
(57)
|
(81)
|
(86)
|
(93)
|
(88)
|
(79)
|
(88)
|
(116)
|
(139)
|
(148)
|
(135)
|
(95)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
10
|
12
|
14
|
16
|
17
|
19
|
24
|
29
|
34
|
38
|
39
|
42
|
45
|
47
|
48
|
48
|
48
|
49
|
43
|
37
|
31
|
24
|
24
|
|
| Change in Deffered Taxes |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(7)
|
(9)
|
(10)
|
(13)
|
(7)
|
(4)
|
(7)
|
(7)
|
(10)
|
(16)
|
(16)
|
(14)
|
(11)
|
(5)
|
(2)
|
(1)
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
8
|
11
|
12
|
9
|
7
|
6
|
8
|
10
|
15
|
20
|
24
|
27
|
28
|
28
|
29
|
33
|
34
|
39
|
39
|
38
|
38
|
33
|
42
|
37
|
31
|
27
|
|
| Other Non-Cash Items |
2
|
2
|
5
|
3
|
3
|
4
|
(2)
|
7
|
11
|
13
|
17
|
3
|
14
|
49
|
41
|
60
|
30
|
4
|
21
|
18
|
43
|
42
|
41
|
51
|
49
|
52
|
49
|
41
|
45
|
75
|
94
|
103
|
97
|
61
|
|
| Cash Taxes Paid |
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 Interest Paid |
2
|
2
|
2
|
2
|
3
|
3
|
9
|
8
|
8
|
7
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
6
|
6
|
6
|
6
|
6
|
6
|
8
|
9
|
9
|
9
|
8
|
7
|
7
|
6
|
|
| Change in Working Capital |
(1)
|
0
|
(1)
|
(1)
|
1
|
3
|
(0)
|
(0)
|
(5)
|
(4)
|
1
|
3
|
3
|
(5)
|
(9)
|
(10)
|
(13)
|
(7)
|
(4)
|
(9)
|
(9)
|
(10)
|
(9)
|
(5)
|
(7)
|
(4)
|
(7)
|
6
|
(4)
|
22
|
31
|
22
|
29
|
4
|
|
| Cash from Operating Activities |
2
N/A
|
3
+53%
|
3
+2%
|
3
-2%
|
7
+100%
|
9
+31%
|
3
-65%
|
7
+129%
|
4
-38%
|
7
+59%
|
16
+139%
|
18
+15%
|
17
-10%
|
15
-8%
|
16
+4%
|
16
0%
|
(11)
N/A
|
(4)
+66%
|
(0)
+94%
|
(6)
-2 545%
|
20
N/A
|
13
-33%
|
6
-53%
|
5
-24%
|
2
-68%
|
2
+51%
|
2
+7%
|
15
+521%
|
4
-75%
|
23
+516%
|
22
-5%
|
7
-67%
|
14
+95%
|
(5)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(11)
|
(12)
|
(16)
|
(20)
|
(23)
|
(25)
|
(23)
|
(23)
|
(22)
|
(23)
|
(27)
|
(30)
|
(35)
|
(38)
|
(39)
|
(36)
|
(29)
|
(23)
|
(19)
|
|
| Other Items |
(16)
|
(11)
|
(12)
|
(2)
|
0
|
0
|
(1)
|
(5)
|
0
|
(6)
|
(39)
|
(34)
|
0
|
(41)
|
(22)
|
(33)
|
(191)
|
(184)
|
(169)
|
(158)
|
(0)
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
120
|
123
|
123
|
|
| Cash from Investing Activities |
(17)
N/A
|
(12)
+30%
|
(13)
-3%
|
(3)
+74%
|
(3)
-3%
|
(4)
-16%
|
(5)
-37%
|
(11)
-107%
|
(10)
+7%
|
(11)
-9%
|
(45)
-304%
|
(41)
+10%
|
(42)
-1%
|
(49)
-19%
|
(31)
+37%
|
(44)
-42%
|
(203)
-363%
|
(200)
+1%
|
(189)
+5%
|
(181)
+4%
|
(25)
+86%
|
(23)
+5%
|
(23)
+3%
|
(29)
-26%
|
(30)
-5%
|
(33)
-11%
|
(37)
-10%
|
(35)
+4%
|
(38)
-7%
|
(39)
-2%
|
83
N/A
|
91
+10%
|
100
+10%
|
105
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
55
|
55
|
55
|
34
|
32
|
35
|
35
|
1
|
70
|
69
|
69
|
70
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
2
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
12
|
10
|
10
|
(1)
|
(0)
|
0
|
7
|
(42)
|
(43)
|
(44)
|
(16)
|
(1)
|
(1)
|
6
|
(10)
|
44
|
324
|
316
|
297
|
279
|
(1)
|
(0)
|
(0)
|
10
|
10
|
9
|
14
|
3
|
31
|
31
|
(31)
|
(30)
|
(57)
|
(57)
|
|
| Other |
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(6)
|
(7)
|
(6)
|
(8)
|
(5)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(130)
|
(132)
|
(140)
|
(140)
|
(11)
|
(9)
|
(7)
|
(8)
|
(8)
|
(8)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
11
N/A
|
10
-16%
|
9
0%
|
(2)
N/A
|
(3)
-50%
|
(3)
+4%
|
2
N/A
|
6
+295%
|
6
-1%
|
3
-55%
|
33
+1 054%
|
29
-14%
|
26
-8%
|
39
+45%
|
23
-40%
|
43
+85%
|
264
+519%
|
253
-4%
|
227
-11%
|
208
-8%
|
(7)
N/A
|
(5)
+35%
|
(2)
+51%
|
6
N/A
|
7
+17%
|
6
-12%
|
17
+185%
|
7
-60%
|
32
+366%
|
32
-1%
|
(32)
N/A
|
(32)
+0%
|
(60)
-87%
|
(60)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(4)
N/A
|
1
N/A
|
0
-55%
|
(2)
N/A
|
0
N/A
|
2
+5 333%
|
(1)
N/A
|
2
N/A
|
0
-86%
|
(2)
N/A
|
4
N/A
|
6
+55%
|
1
-76%
|
4
+208%
|
8
+79%
|
15
+83%
|
50
+240%
|
49
0%
|
37
-25%
|
22
-42%
|
(12)
N/A
|
(15)
-24%
|
(19)
-27%
|
(18)
+4%
|
(22)
-20%
|
(25)
-15%
|
(17)
+32%
|
(13)
+24%
|
(2)
+86%
|
17
N/A
|
73
+337%
|
67
-8%
|
55
-18%
|
40
-28%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
2
+148%
|
2
+7%
|
2
-13%
|
3
+42%
|
4
+49%
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
1
N/A
|
10
+835%
|
12
+21%
|
9
-20%
|
7
-22%
|
7
-5%
|
5
-25%
|
(23)
N/A
|
(20)
+14%
|
(20)
-3%
|
(29)
-42%
|
(4)
+85%
|
(10)
-122%
|
(16)
-65%
|
(17)
-4%
|
(22)
-27%
|
(24)
-11%
|
(27)
-13%
|
(20)
+28%
|
(34)
-72%
|
(15)
+55%
|
(14)
+10%
|
(21)
-57%
|
(9)
+60%
|
(24)
-178%
|
|