Beyond Meat Inc
NASDAQ:BYND
Cash Flow Statement
Cash Flow Statement
Beyond Meat Inc
Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||
Net Income |
(43)
|
(29)
|
(30)
|
(31)
|
(33)
|
(19)
|
(12)
|
(4)
|
(5)
|
(28)
|
(53)
|
(82)
|
(91)
|
(127)
|
(182)
|
(255)
|
(333)
|
(380)
|
(366)
|
(325)
|
(281)
|
(250)
|
(338)
|
|
Depreciation & Amortization |
5
|
4
|
5
|
6
|
7
|
8
|
8
|
9
|
10
|
11
|
13
|
15
|
17
|
19
|
22
|
24
|
27
|
30
|
33
|
32
|
30
|
27
|
48
|
|
Stock-Based Compensation |
1
|
2
|
2
|
3
|
4
|
7
|
13
|
18
|
24
|
27
|
27
|
29
|
29
|
29
|
28
|
30
|
32
|
35
|
34
|
34
|
32
|
29
|
0
|
|
Other Non-Cash Items |
6
|
3
|
4
|
5
|
18
|
20
|
26
|
30
|
27
|
31
|
32
|
35
|
35
|
36
|
39
|
41
|
52
|
68
|
68
|
74
|
65
|
56
|
68
|
|
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)
|
|
Cash Interest Paid |
0
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
Change in Working Capital |
(5)
|
(8)
|
(16)
|
(26)
|
(40)
|
(40)
|
(68)
|
(86)
|
(101)
|
(86)
|
(32)
|
(22)
|
(76)
|
(117)
|
(180)
|
(246)
|
(163)
|
(99)
|
(54)
|
22
|
14
|
37
|
115
|
|
Cash from Operating Activities |
(38)
N/A
|
(30)
+20%
|
(38)
-24%
|
(46)
-22%
|
(47)
-3%
|
(32)
+33%
|
(47)
-48%
|
(51)
-8%
|
(69)
-35%
|
(71)
-4%
|
(40)
+44%
|
(53)
-34%
|
(116)
-117%
|
(188)
-62%
|
(301)
-60%
|
(436)
-45%
|
(417)
+4%
|
(381)
+9%
|
(320)
+16%
|
(197)
+38%
|
(173)
+12%
|
(129)
+25%
|
(108)
+17%
|
|
Investing Cash Flow | ||||||||||||||||||||||||
Capital Expenditures |
(18)
|
(22)
|
(23)
|
(24)
|
(24)
|
(22)
|
(26)
|
(35)
|
(44)
|
(49)
|
(75)
|
(85)
|
(99)
|
(139)
|
(136)
|
(134)
|
(127)
|
(92)
|
(73)
|
(57)
|
(38)
|
(22)
|
(11)
|
|
Other Items |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(12)
|
(11)
|
(11)
|
(22)
|
(14)
|
(15)
|
(15)
|
(4)
|
1
|
|
Cash from Investing Activities |
(18)
N/A
|
(22)
-21%
|
(23)
-6%
|
(25)
-5%
|
(24)
+2%
|
(22)
+8%
|
(26)
-18%
|
(35)
-32%
|
(44)
-26%
|
(49)
-12%
|
(75)
-54%
|
(85)
-13%
|
(98)
-16%
|
(140)
-42%
|
(147)
-6%
|
(146)
+1%
|
(138)
+5%
|
(114)
+18%
|
(88)
+23%
|
(72)
+17%
|
(54)
+26%
|
(26)
+51%
|
(9)
+64%
|
|
Financing Cash Flow | ||||||||||||||||||||||||
Net Issuance of Common Stock |
46
|
45
|
52
|
51
|
306
|
344
|
295
|
296
|
43
|
8
|
9
|
11
|
12
|
10
|
8
|
6
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
|
Net Issuance of Debt |
17
|
30
|
27
|
30
|
22
|
(0)
|
(0)
|
(0)
|
19
|
19
|
(6)
|
1 119
|
1 100
|
1 100
|
1 125
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other |
0
|
25
|
(3)
|
(4)
|
0
|
(28)
|
0
|
(0)
|
(4)
|
(4)
|
(5)
|
(113)
|
(110)
|
(111)
|
(111)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
63
N/A
|
99
+59%
|
76
-23%
|
77
+1%
|
325
+322%
|
317
-3%
|
295
-7%
|
296
+1%
|
58
-80%
|
22
-61%
|
(2)
N/A
|
1 017
N/A
|
1 001
-2%
|
999
0%
|
1 022
+2%
|
3
-100%
|
1
-73%
|
1
-21%
|
0
-53%
|
(0)
N/A
|
(1)
-160%
|
(1)
+4%
|
(1)
-10%
|
|
Change in Cash | ||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
2
|
(1)
|
(2)
|
(3)
|
(5)
|
(2)
|
(2)
|
1
|
|
Net Change in Cash |
6
N/A
|
47
+623%
|
15
-68%
|
6
-58%
|
254
+3 880%
|
263
+4%
|
222
-16%
|
211
-5%
|
(55)
N/A
|
(98)
-79%
|
(117)
-19%
|
879
N/A
|
787
-10%
|
672
-15%
|
574
-15%
|
(577)
N/A
|
(555)
+4%
|
(496)
+11%
|
(411)
+17%
|
(274)
+33%
|
(229)
+17%
|
(157)
+31%
|
(117)
+26%
|
|
Free Cash Flow | ||||||||||||||||||||||||
Free Cash Flow |
(56)
N/A
|
(52)
+7%
|
(61)
-17%
|
(70)
-15%
|
(71)
-2%
|
(54)
+25%
|
(73)
-36%
|
(86)
-17%
|
(113)
-32%
|
(121)
-7%
|
(115)
+4%
|
(139)
-20%
|
(215)
-55%
|
(328)
-53%
|
(437)
-33%
|
(570)
-30%
|
(543)
+5%
|
(472)
+13%
|
(394)
+17%
|
(254)
+35%
|
(211)
+17%
|
(151)
+29%
|
(118)
+22%
|