Cheer Holding Inc
NASDAQ:CHR
Cash Flow Statement
Cash Flow Statement
Cheer Holding Inc
| Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
2
|
3
|
4
|
4
|
3
|
5
|
0
|
29
|
46
|
35
|
0
|
26
|
0
|
31
|
0
|
26
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
2
|
0
|
3
|
0
|
3
|
0
|
4
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
1
|
2
|
0
|
|
| Other Non-Cash Items |
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
7
|
8
|
(0)
|
(32)
|
1
|
59
|
3
|
0
|
2
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
0
|
0
|
1
|
(4)
|
0
|
(30)
|
(60)
|
9
|
0
|
(23)
|
0
|
6
|
(1)
|
(8)
|
2
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-68%
|
(1)
-53%
|
(1)
-53%
|
(2)
-19%
|
(3)
-49%
|
(2)
+18%
|
9
N/A
|
(2)
N/A
|
46
N/A
|
28
-40%
|
8
-72%
|
66
+747%
|
42
-36%
|
8
-81%
|
23
+183%
|
34
+47%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(8)
|
(8)
|
(0)
|
0
|
(25)
|
0
|
|
| Other Items |
(250)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
1
|
2
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(250)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-346%
|
(2)
+60%
|
(1)
+40%
|
(3)
-196%
|
(8)
-157%
|
(8)
+4%
|
(0)
+100%
|
0
N/A
|
(25)
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
15
|
0
|
1
|
61
|
79
|
19
|
6
|
6
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
1
|
1
|
5
|
0
|
6
|
5
|
(2)
|
0
|
(0)
|
(1)
|
3
|
6
|
5
|
(0)
|
|
| Other |
251
|
251
|
251
|
0
|
1
|
1
|
5
|
(0)
|
0
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
251
N/A
|
251
0%
|
251
+0%
|
1
-100%
|
1
+59%
|
6
+320%
|
5
-6%
|
5
+1%
|
14
+153%
|
13
-2%
|
2
-88%
|
1
-68%
|
60
+11 648%
|
82
+37%
|
25
-70%
|
11
-58%
|
5
-48%
|
|
| Change in Cash | ||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
2
|
1
|
(2)
|
(7)
|
(10)
|
(0)
|
1
|
(5)
|
3
|
|
| Net Change in Cash |
0
N/A
|
0
-68%
|
0
-23%
|
(1)
N/A
|
(0)
+38%
|
3
N/A
|
2
-31%
|
11
+433%
|
11
+4%
|
60
+430%
|
24
-59%
|
(7)
N/A
|
108
N/A
|
124
+15%
|
34
-73%
|
3
-91%
|
17
+437%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-68%
|
(1)
-53%
|
(1)
-53%
|
(2)
-19%
|
(3)
-49%
|
(2)
+18%
|
6
N/A
|
(5)
N/A
|
44
N/A
|
28
-37%
|
(0)
N/A
|
58
N/A
|
42
-27%
|
8
-81%
|
(2)
N/A
|
34
N/A
|
|