Brilliant Earth Group Inc
NASDAQ:BRLT
Cash Flow Statement
Cash Flow Statement
Brilliant Earth Group Inc
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
32
|
28
|
26
|
30
|
22
|
24
|
19
|
15
|
13
|
9
|
5
|
|
Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
4
|
|
Change in Deffered Taxes |
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Stock-Based Compensation |
0
|
1
|
3
|
5
|
7
|
8
|
9
|
9
|
9
|
10
|
0
|
|
Other Non-Cash Items |
4
|
9
|
11
|
14
|
14
|
12
|
13
|
14
|
14
|
15
|
15
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
5
|
5
|
6
|
7
|
5
|
4
|
4
|
0
|
0
|
0
|
5
|
|
Change in Working Capital |
5
|
8
|
8
|
2
|
(7)
|
(17)
|
(20)
|
(19)
|
(9)
|
(6)
|
3
|
|
Cash from Operating Activities |
42
N/A
|
45
+8%
|
46
+2%
|
46
+0%
|
31
-34%
|
21
-31%
|
15
-32%
|
12
-15%
|
21
+66%
|
21
+2%
|
26
+25%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(12)
|
(14)
|
(13)
|
(12)
|
|
Cash from Investing Activities |
(3)
N/A
|
(4)
-46%
|
(6)
-26%
|
(7)
-23%
|
(7)
-2%
|
(8)
-11%
|
(9)
-17%
|
(12)
-34%
|
(14)
-16%
|
(13)
+7%
|
(12)
+10%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
0
|
88
|
88
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
27
|
27
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
|
Other |
(49)
|
(53)
|
(21)
|
(28)
|
(18)
|
(18)
|
(20)
|
(14)
|
(9)
|
(10)
|
(10)
|
|
Cash from Financing Activities |
(22)
N/A
|
62
N/A
|
66
+6%
|
59
-10%
|
67
+13%
|
(22)
N/A
|
(24)
-9%
|
(19)
+19%
|
(12)
+36%
|
(14)
-11%
|
(13)
+3%
|
|
Change in Cash | ||||||||||||
Net Change in Cash |
17
N/A
|
103
+496%
|
107
+3%
|
99
-7%
|
91
-8%
|
(8)
N/A
|
(18)
-123%
|
(19)
-4%
|
(6)
+69%
|
(6)
+2%
|
1
N/A
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
39
N/A
|
41
+5%
|
40
-1%
|
39
-3%
|
24
-40%
|
13
-43%
|
5
-60%
|
0
-98%
|
6
+6 200%
|
8
+23%
|
14
+85%
|