Casa Systems Inc
NASDAQ:CASA
Cash Flow Statement
Cash Flow Statement
Casa Systems Inc
Dec-2016 | 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 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||
Net Income |
89
|
100
|
89
|
106
|
128
|
87
|
73
|
40
|
20
|
(8)
|
(48)
|
(32)
|
(36)
|
(24)
|
25
|
29
|
29
|
25
|
3
|
(35)
|
(49)
|
(79)
|
(79)
|
(78)
|
(113)
|
(107)
|
|
Depreciation & Amortization |
6
|
7
|
8
|
10
|
12
|
9
|
10
|
10
|
10
|
12
|
15
|
17
|
19
|
19
|
18
|
17
|
17
|
16
|
16
|
15
|
15
|
14
|
13
|
13
|
12
|
12
|
|
Change in Deffered Taxes |
(7)
|
(2)
|
11
|
12
|
1
|
1
|
(12)
|
(15)
|
(7)
|
(17)
|
20
|
22
|
25
|
33
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(3)
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
|
Stock-Based Compensation |
8
|
14
|
9
|
13
|
13
|
10
|
9
|
7
|
9
|
10
|
10
|
10
|
11
|
12
|
13
|
14
|
15
|
15
|
15
|
14
|
13
|
13
|
13
|
15
|
0
|
0
|
|
Other Non-Cash Items |
10
|
11
|
13
|
17
|
16
|
10
|
3
|
2
|
4
|
6
|
11
|
11
|
14
|
15
|
15
|
16
|
15
|
15
|
17
|
16
|
19
|
21
|
31
|
32
|
59
|
72
|
|
Cash Taxes Paid |
25
|
15
|
26
|
26
|
30
|
15
|
7
|
8
|
7
|
6
|
4
|
4
|
3
|
4
|
3
|
3
|
9
|
9
|
10
|
12
|
10
|
10
|
8
|
9
|
5
|
5
|
|
Cash Interest Paid |
0
|
12
|
16
|
21
|
25
|
18
|
18
|
19
|
19
|
19
|
19
|
18
|
15
|
14
|
13
|
12
|
15
|
16
|
17
|
17
|
17
|
16
|
16
|
17
|
18
|
20
|
|
Change in Working Capital |
13
|
(80)
|
(26)
|
1
|
20
|
33
|
25
|
(3)
|
(42)
|
(23)
|
(36)
|
(18)
|
15
|
4
|
(2)
|
(38)
|
(23)
|
(37)
|
(1)
|
61
|
35
|
76
|
30
|
3
|
21
|
(14)
|
|
Cash from Operating Activities |
111
N/A
|
36
-68%
|
95
+165%
|
146
+54%
|
177
+21%
|
140
-21%
|
99
-30%
|
34
-66%
|
(15)
N/A
|
(29)
-91%
|
(39)
-36%
|
1
N/A
|
36
+3 900%
|
46
+27%
|
54
+17%
|
22
-58%
|
36
+63%
|
17
-53%
|
34
+95%
|
57
+69%
|
17
-71%
|
30
+82%
|
(9)
N/A
|
(35)
-308%
|
(22)
+37%
|
(39)
-75%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||
Capital Expenditures |
(7)
|
(6)
|
(7)
|
(10)
|
(12)
|
(9)
|
(8)
|
(7)
|
(7)
|
(9)
|
(9)
|
(7)
|
(8)
|
(6)
|
(6)
|
(8)
|
(6)
|
(6)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
Other Items |
(14)
|
0
|
15
|
0
|
15
|
0
|
0
|
0
|
0
|
(109)
|
(109)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(22)
N/A
|
(6)
+74%
|
8
N/A
|
5
-33%
|
3
-39%
|
(9)
N/A
|
(8)
+6%
|
(7)
+9%
|
(7)
N/A
|
(118)
-1 516%
|
(118)
N/A
|
(117)
+1%
|
(117)
0%
|
(6)
+95%
|
(6)
+5%
|
(8)
-34%
|
(6)
+23%
|
(6)
-2%
|
(5)
+10%
|
(4)
+25%
|
(5)
-13%
|
(4)
+7%
|
(4)
-5%
|
(4)
+7%
|
(3)
+17%
|
(3)
+12%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
1
|
84
|
84
|
94
|
52
|
(60)
|
(60)
|
(68)
|
(26)
|
1
|
(3)
|
(4)
|
(4)
|
(2)
|
2
|
2
|
4
|
(7)
|
(8)
|
31
|
28
|
39
|
40
|
0
|
0
|
|
Net Issuance of Debt |
292
|
290
|
(3)
|
(4)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(3)
|
(3)
|
(3)
|
(10)
|
(10)
|
(16)
|
(16)
|
(10)
|
(10)
|
(49)
|
(50)
|
(89)
|
(89)
|
|
Cash Paid for Dividends |
0
|
0
|
(247)
|
(249)
|
(252)
|
(253)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(143)
|
(299)
|
(6)
|
(7)
|
(4)
|
200
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(5)
|
(6)
|
(6)
|
(7)
|
(3)
|
(2)
|
(2)
|
(2)
|
(4)
|
(17)
|
(17)
|
|
Cash from Financing Activities |
149
N/A
|
(8)
N/A
|
(173)
-1 981%
|
(176)
-2%
|
(167)
+5%
|
(5)
+97%
|
(68)
-1 296%
|
(66)
+3%
|
(77)
-16%
|
(37)
+51%
|
(10)
+75%
|
(13)
-33%
|
(12)
+2%
|
(8)
+32%
|
(6)
+25%
|
(7)
-10%
|
(14)
-99%
|
(12)
+9%
|
(29)
-137%
|
(28)
+5%
|
19
N/A
|
17
-11%
|
(13)
N/A
|
(14)
-12%
|
(106)
-658%
|
(106)
+0%
|
|
Change in Cash | |||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
0
|
1
|
2
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
2
|
3
|
1
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
|
Net Change in Cash |
237
N/A
|
22
-91%
|
(69)
N/A
|
(23)
+67%
|
14
N/A
|
126
+773%
|
21
-84%
|
(42)
N/A
|
(100)
-140%
|
(185)
-85%
|
(167)
+10%
|
(130)
+22%
|
(94)
+28%
|
33
N/A
|
44
+34%
|
10
-77%
|
20
+93%
|
0
-98%
|
(1)
N/A
|
26
N/A
|
29
+14%
|
39
+34%
|
(28)
N/A
|
(56)
-98%
|
(133)
-138%
|
(147)
-10%
|
|
Free Cash Flow | |||||||||||||||||||||||||||
Free Cash Flow |
103
N/A
|
30
-71%
|
88
+194%
|
137
+55%
|
166
+21%
|
132
-21%
|
91
-31%
|
26
-71%
|
(22)
N/A
|
(37)
-67%
|
(48)
-28%
|
(6)
+87%
|
29
N/A
|
40
+39%
|
48
+21%
|
15
-69%
|
31
+107%
|
11
-63%
|
28
+150%
|
53
+87%
|
12
-77%
|
26
+116%
|
(13)
N/A
|
(39)
-202%
|
(26)
+35%
|
(42)
-64%
|