AerSale Corp
NASDAQ:ASLE
Cash Flow Statement
Cash Flow Statement
AerSale Corp
| 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
(0)
|
(0)
|
8
|
18
|
35
|
34
|
36
|
43
|
53
|
46
|
44
|
27
|
(3)
|
6
|
(6)
|
1
|
(0)
|
0
|
6
|
(6)
|
7
|
6
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
24
|
28
|
31
|
34
|
13
|
12
|
12
|
12
|
11
|
11
|
10
|
10
|
10
|
11
|
12
|
14
|
16
|
18
|
19
|
19
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
1
|
2
|
2
|
2
|
3
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
10
|
13
|
16
|
20
|
16
|
17
|
15
|
15
|
13
|
12
|
10
|
8
|
6
|
4
|
5
|
4
|
4
|
|
| Other Non-Cash Items |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
19
|
19
|
25
|
36
|
29
|
33
|
33
|
29
|
19
|
19
|
15
|
11
|
12
|
8
|
7
|
7
|
32
|
38
|
38
|
38
|
|
| Cash Taxes Paid |
0
|
1
|
1
|
1
|
1
|
0
|
3
|
3
|
4
|
11
|
8
|
9
|
16
|
15
|
21
|
21
|
13
|
8
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
2
|
2
|
4
|
5
|
6
|
6
|
7
|
7
|
|
| Change in Working Capital |
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(64)
|
(91)
|
(93)
|
(87)
|
4
|
51
|
19
|
(31)
|
(72)
|
(160)
|
(192)
|
(191)
|
(190)
|
(150)
|
(101)
|
(55)
|
(44)
|
(65)
|
(44)
|
(64)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-80%
|
(2)
-52%
|
(2)
-10%
|
(2)
+10%
|
(1)
+25%
|
(12)
-761%
|
(26)
-111%
|
(3)
+89%
|
15
N/A
|
79
+430%
|
136
+72%
|
112
-18%
|
50
-55%
|
(0)
N/A
|
(106)
-95 900%
|
(171)
-61%
|
(166)
+3%
|
(174)
-5%
|
(133)
+24%
|
(82)
+39%
|
(32)
+60%
|
11
N/A
|
(13)
N/A
|
23
N/A
|
3
-86%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(7)
|
(8)
|
(8)
|
(10)
|
(9)
|
(11)
|
(13)
|
(14)
|
(12)
|
(14)
|
(13)
|
(10)
|
(10)
|
|
| Other Items |
(174)
|
(174)
|
(173)
|
1
|
1
|
1
|
(19)
|
(15)
|
(15)
|
(12)
|
15
|
0
|
40
|
38
|
50
|
54
|
33
|
34
|
14
|
14
|
(0)
|
(3)
|
(2)
|
(7)
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(174)
N/A
|
(174)
+0%
|
(173)
+0%
|
1
N/A
|
1
-27%
|
1
-18%
|
(21)
N/A
|
(17)
+18%
|
(18)
-3%
|
(16)
+13%
|
13
N/A
|
8
-43%
|
35
+363%
|
31
-13%
|
41
+35%
|
46
+11%
|
24
-48%
|
25
+4%
|
3
-88%
|
0
-90%
|
(14)
N/A
|
(15)
-9%
|
(16)
-7%
|
(20)
-23%
|
(11)
+45%
|
(10)
+7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
9
|
9
|
9
|
9
|
(22)
|
(22)
|
(22)
|
(22)
|
1
|
0
|
1
|
1
|
1
|
(44)
|
(45)
|
(45)
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
17
|
38
|
56
|
73
|
62
|
3
|
79
|
35
|
47
|
|
| Other |
176
|
176
|
176
|
0
|
0
|
0
|
49
|
48
|
48
|
48
|
(1)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(8)
|
(8)
|
(8)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
176
N/A
|
176
0%
|
176
0%
|
0
N/A
|
0
N/A
|
0
N/A
|
45
+30 020%
|
45
+1%
|
45
0%
|
45
N/A
|
9
-81%
|
8
-2%
|
9
+3%
|
9
N/A
|
(24)
N/A
|
(24)
-1%
|
(16)
+35%
|
(7)
+54%
|
30
N/A
|
48
+61%
|
65
+36%
|
54
-17%
|
4
-93%
|
35
+815%
|
(10)
N/A
|
2
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
1
-36%
|
0
-64%
|
(1)
N/A
|
(1)
+10%
|
(1)
+33%
|
12
N/A
|
2
-81%
|
24
+969%
|
45
+82%
|
101
+126%
|
152
+51%
|
155
+2%
|
90
-42%
|
17
-81%
|
(84)
N/A
|
(163)
-93%
|
(148)
+9%
|
(141)
+5%
|
(85)
+40%
|
(30)
+64%
|
7
N/A
|
(1)
N/A
|
2
N/A
|
1
-29%
|
(5)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-80%
|
(2)
-52%
|
(2)
-10%
|
(2)
+10%
|
(1)
+25%
|
(14)
-912%
|
(28)
-98%
|
(6)
+79%
|
12
N/A
|
78
+562%
|
133
+72%
|
107
-20%
|
43
-60%
|
(9)
N/A
|
(114)
-1 229%
|
(180)
-58%
|
(175)
+3%
|
(186)
-6%
|
(147)
+21%
|
(95)
+35%
|
(45)
+53%
|
(3)
+94%
|
(25)
-787%
|
12
N/A
|
(7)
N/A
|
|