PFSweb Inc
F:PFW1
Cash Flow Statement
Cash Flow Statement
PFSweb Inc
| Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 |
(3)
|
(5)
|
(6)
|
(5)
|
(7)
|
(7)
|
(5)
|
(5)
|
(4)
|
(5)
|
(8)
|
(7)
|
(7)
|
(5)
|
(8)
|
(12)
|
(12)
|
(11)
|
(4)
|
0
|
2
|
2
|
1
|
1
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(2)
|
(6)
|
(8)
|
(14)
|
146
|
147
|
142
|
145
|
(18)
|
(17)
|
(11)
|
(6)
|
|
| Depreciation & Amortization |
10
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
14
|
15
|
15
|
16
|
15
|
15
|
16
|
16
|
15
|
15
|
14
|
13
|
13
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
3
|
3
|
2
|
3
|
(0)
|
1
|
2
|
1
|
|
| Stock-Based Compensation |
1
|
1
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
4
|
5
|
5
|
4
|
3
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
7
|
10
|
11
|
11
|
9
|
10
|
9
|
9
|
7
|
4
|
6
|
6
|
7
|
|
| Other Non-Cash Items |
1
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
5
|
7
|
6
|
4
|
2
|
4
|
6
|
8
|
9
|
4
|
3
|
2
|
2
|
5
|
5
|
5
|
5
|
4
|
4
|
8
|
10
|
11
|
12
|
9
|
(160)
|
(191)
|
(191)
|
(193)
|
(25)
|
8
|
8
|
9
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
4
|
7
|
36
|
36
|
39
|
37
|
7
|
8
|
3
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
5
|
5
|
(0)
|
3
|
3
|
6
|
4
|
(4)
|
4
|
(1)
|
9
|
5
|
7
|
(1)
|
1
|
11
|
1
|
2
|
(3)
|
1
|
(6)
|
4
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(9)
|
(14)
|
(17)
|
(13)
|
(3)
|
1
|
(0)
|
(10)
|
(7)
|
(2)
|
(5)
|
(7)
|
(4)
|
(4)
|
|
| Cash from Operating Activities |
13
N/A
|
12
-7%
|
7
-44%
|
11
+68%
|
11
-4%
|
14
+25%
|
14
0%
|
6
-54%
|
15
+134%
|
12
-22%
|
23
+94%
|
19
-17%
|
20
+5%
|
12
-39%
|
13
+10%
|
22
+62%
|
14
-37%
|
17
+26%
|
11
-36%
|
17
+55%
|
10
-40%
|
20
+94%
|
12
-42%
|
12
+3%
|
14
+15%
|
13
-5%
|
11
-17%
|
5
-56%
|
3
-34%
|
0
-90%
|
2
+463%
|
10
+456%
|
4
-57%
|
(3)
N/A
|
(43)
-1 387%
|
(46)
-7%
|
(40)
+13%
|
(41)
-4%
|
(8)
+82%
|
3
N/A
|
8
+166%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(5)
|
(9)
|
(9)
|
(9)
|
(8)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
0
|
(7)
|
(33)
|
(32)
|
0
|
(39)
|
(8)
|
(8)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
236
|
236
|
236
|
236
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(9)
N/A
|
(9)
-5%
|
(8)
+11%
|
(8)
+0%
|
(8)
+3%
|
(12)
-59%
|
(12)
+4%
|
(11)
+3%
|
(12)
-2%
|
(37)
-219%
|
(36)
+3%
|
(36)
0%
|
(48)
-33%
|
(17)
+65%
|
(17)
-1%
|
(16)
+4%
|
(4)
+74%
|
(5)
-24%
|
(5)
+12%
|
(5)
-4%
|
(4)
+6%
|
(5)
-2%
|
(5)
-7%
|
(5)
-1%
|
(5)
0%
|
(4)
+17%
|
(4)
+8%
|
(4)
+3%
|
(3)
+7%
|
(3)
+6%
|
(4)
-31%
|
(4)
-4%
|
(5)
-5%
|
230
N/A
|
229
-1%
|
228
0%
|
226
-1%
|
(10)
N/A
|
(10)
-1%
|
(10)
+6%
|
(9)
+9%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
14
|
14
|
16
|
17
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
3
|
3
|
1
|
0
|
(1)
|
|
| Net Issuance of Debt |
(15)
|
(15)
|
(12)
|
(15)
|
(5)
|
(5)
|
(5)
|
(2)
|
(7)
|
23
|
20
|
20
|
39
|
17
|
17
|
6
|
(6)
|
(14)
|
(13)
|
(12)
|
(9)
|
(11)
|
(9)
|
(7)
|
(13)
|
(12)
|
(9)
|
(0)
|
(0)
|
1
|
1
|
(9)
|
4
|
(43)
|
(44)
|
(37)
|
(51)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Cash Paid for Dividends |
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
|
(102)
|
(106)
|
(106)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(11)
|
(11)
|
(11)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(2)
|
(1)
|
2
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
+91%
|
4
N/A
|
2
-48%
|
(2)
N/A
|
(3)
-32%
|
(5)
-75%
|
(1)
+75%
|
(8)
-586%
|
21
N/A
|
19
-11%
|
18
-3%
|
29
+63%
|
7
-75%
|
7
-5%
|
(4)
N/A
|
(8)
-81%
|
(16)
-103%
|
(15)
+6%
|
(14)
+4%
|
(12)
+17%
|
(14)
-20%
|
(10)
+30%
|
(8)
+19%
|
(11)
-36%
|
(10)
+11%
|
(9)
+4%
|
(1)
+94%
|
(1)
-67%
|
(0)
+88%
|
0
N/A
|
(10)
N/A
|
3
N/A
|
(44)
N/A
|
(45)
-2%
|
(39)
+13%
|
(51)
-33%
|
(1)
+97%
|
(104)
-7 945%
|
(107)
-3%
|
(108)
-1%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
3
|
3
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Net Change in Cash |
5
N/A
|
4
-22%
|
3
-20%
|
6
+107%
|
2
-73%
|
(2)
N/A
|
(4)
-140%
|
(9)
-109%
|
(7)
+17%
|
(7)
+13%
|
4
N/A
|
1
-76%
|
1
+13%
|
3
+177%
|
3
-1%
|
0
-100%
|
2
+24 200%
|
(3)
N/A
|
(5)
-84%
|
1
N/A
|
(6)
N/A
|
1
N/A
|
(4)
N/A
|
(2)
+46%
|
(2)
+8%
|
(1)
+59%
|
(3)
-301%
|
(0)
+95%
|
(2)
-1 219%
|
(3)
-47%
|
(2)
+46%
|
(4)
-118%
|
3
N/A
|
184
+5 683%
|
142
-23%
|
144
+2%
|
135
-6%
|
(54)
N/A
|
(123)
-127%
|
(115)
+6%
|
(109)
+5%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
3
-29%
|
(1)
N/A
|
4
N/A
|
3
-6%
|
7
+105%
|
8
+23%
|
1
-85%
|
10
+743%
|
7
-32%
|
18
+156%
|
14
-22%
|
11
-25%
|
3
-67%
|
5
+32%
|
14
+197%
|
9
-30%
|
12
+27%
|
6
-47%
|
12
+91%
|
6
-53%
|
15
+168%
|
7
-57%
|
7
+6%
|
9
+26%
|
9
+2%
|
7
-23%
|
1
-88%
|
(1)
N/A
|
(3)
-502%
|
(2)
+25%
|
6
N/A
|
(0)
N/A
|
(9)
-4 728%
|
(50)
-451%
|
(54)
-7%
|
(50)
+8%
|
(51)
-3%
|
(18)
+65%
|
(7)
+62%
|
(1)
+87%
|
|