Chuy's Holdings Inc
NASDAQ:CHUY
Cash Flow Statement
Cash Flow Statement
Chuy's Holdings Inc
| Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Apr-2018 | Jul-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 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
11
|
12
|
11
|
12
|
14
|
15
|
13
|
14
|
15
|
15
|
17
|
17
|
17
|
15
|
29
|
28
|
29
|
18
|
6
|
6
|
5
|
11
|
6
|
(9)
|
(11)
|
(7)
|
(3)
|
16
|
23
|
26
|
30
|
29
|
25
|
24
|
21
|
24
|
26
|
29
|
32
|
30
|
27
|
|
| Depreciation & Amortization |
10
|
10
|
10
|
11
|
12
|
12
|
13
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
18
|
18
|
19
|
19
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
21
|
22
|
|
| Change in Deffered Taxes |
(0)
|
0
|
3
|
4
|
3
|
4
|
3
|
3
|
1
|
4
|
3
|
3
|
6
|
2
|
(7)
|
(8)
|
(9)
|
(11)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(9)
|
(10)
|
(9)
|
(5)
|
(2)
|
1
|
3
|
2
|
4
|
3
|
1
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(5)
|
(5)
|
(1)
|
(0)
|
(0)
|
(0)
|
5
|
4
|
2
|
2
|
(2)
|
(2)
|
1
|
1
|
0
|
0
|
0
|
13
|
13
|
17
|
15
|
10
|
17
|
36
|
41
|
39
|
36
|
17
|
15
|
17
|
18
|
17
|
20
|
16
|
17
|
18
|
17
|
18
|
18
|
18
|
20
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
2
|
2
|
4
|
4
|
3
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
3
|
3
|
4
|
4
|
3
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
12
|
10
|
5
|
8
|
9
|
10
|
12
|
6
|
13
|
9
|
9
|
12
|
6
|
9
|
5
|
10
|
7
|
10
|
14
|
5
|
11
|
6
|
4
|
(2)
|
(2)
|
(0)
|
(4)
|
4
|
(3)
|
(19)
|
(21)
|
(26)
|
(29)
|
(16)
|
(16)
|
(14)
|
(15)
|
(13)
|
(13)
|
(16)
|
(19)
|
|
| Cash from Operating Activities |
28
N/A
|
27
-1%
|
29
+7%
|
35
+19%
|
38
+9%
|
42
+10%
|
45
+9%
|
42
-9%
|
44
+7%
|
44
0%
|
43
-4%
|
46
+8%
|
46
-1%
|
44
-3%
|
44
+0%
|
48
+8%
|
46
-5%
|
49
+6%
|
48
-2%
|
44
-9%
|
46
+5%
|
42
-9%
|
43
+4%
|
36
-16%
|
38
+5%
|
44
+14%
|
43
-2%
|
54
+27%
|
55
+2%
|
47
-15%
|
50
+6%
|
44
-11%
|
40
-10%
|
46
+14%
|
43
-6%
|
48
+12%
|
50
+4%
|
55
+10%
|
59
+7%
|
55
-7%
|
50
-9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(35)
|
(36)
|
(34)
|
(33)
|
(27)
|
(26)
|
(32)
|
(35)
|
(41)
|
(45)
|
(42)
|
(41)
|
(40)
|
(40)
|
(49)
|
(52)
|
(54)
|
(54)
|
(44)
|
(40)
|
(36)
|
(31)
|
(33)
|
(33)
|
(26)
|
(22)
|
(12)
|
(8)
|
(11)
|
(15)
|
(16)
|
(17)
|
(20)
|
(23)
|
(28)
|
(32)
|
(39)
|
(37)
|
(39)
|
(43)
|
(43)
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(35)
N/A
|
(37)
-5%
|
(34)
+6%
|
(33)
+3%
|
(27)
+18%
|
(26)
+5%
|
(32)
-23%
|
(35)
-9%
|
(41)
-19%
|
(45)
-9%
|
(42)
+7%
|
(41)
+2%
|
(40)
+1%
|
(41)
-1%
|
(49)
-21%
|
(52)
-5%
|
(54)
-4%
|
(54)
0%
|
(45)
+17%
|
(40)
+9%
|
(36)
+11%
|
(32)
+13%
|
(33)
-5%
|
(33)
+1%
|
(27)
+18%
|
(23)
+16%
|
(12)
+46%
|
(8)
+32%
|
(10)
-26%
|
(14)
-39%
|
(16)
-14%
|
(17)
-5%
|
(20)
-15%
|
(23)
-15%
|
(28)
-23%
|
(32)
-13%
|
(39)
-21%
|
(37)
+5%
|
(39)
-5%
|
(43)
-12%
|
(43)
0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(8)
|
(10)
|
(8)
|
(8)
|
44
|
46
|
46
|
48
|
1
|
(5)
|
(13)
|
(34)
|
(37)
|
(44)
|
(43)
|
(23)
|
(25)
|
(32)
|
(31)
|
(38)
|
(35)
|
|
| Net Issuance of Debt |
3
|
5
|
3
|
1
|
(8)
|
(9)
|
(9)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
5
|
5
|
1
|
0
|
0
|
0
|
(0)
|
0
|
2
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Financing Activities |
8
N/A
|
10
+19%
|
4
-62%
|
1
-83%
|
(7)
N/A
|
(9)
-16%
|
(9)
-2%
|
(9)
+2%
|
3
N/A
|
4
+26%
|
4
+7%
|
4
-8%
|
1
-82%
|
(0)
N/A
|
(0)
-14%
|
(2)
-1 206%
|
(2)
+15%
|
(2)
-1%
|
(4)
-122%
|
(4)
-7%
|
(8)
-99%
|
(10)
-25%
|
(8)
+21%
|
17
N/A
|
44
+156%
|
46
+5%
|
46
0%
|
23
-50%
|
1
-94%
|
(5)
N/A
|
(14)
-165%
|
(35)
-155%
|
(37)
-8%
|
(44)
-17%
|
(43)
+1%
|
(23)
+46%
|
(25)
-7%
|
(33)
-31%
|
(31)
+6%
|
(38)
-24%
|
(35)
+8%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
0
-61%
|
(2)
N/A
|
2
N/A
|
3
+62%
|
7
+123%
|
5
-34%
|
(2)
N/A
|
6
N/A
|
3
-46%
|
5
+54%
|
9
+81%
|
6
-36%
|
3
-42%
|
(5)
N/A
|
(6)
-17%
|
(9)
-65%
|
(7)
+30%
|
(1)
+91%
|
(1)
-85%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
21
+1 000%
|
55
+168%
|
67
+21%
|
77
+14%
|
69
-10%
|
46
-33%
|
27
-41%
|
20
-27%
|
(8)
N/A
|
(17)
-129%
|
(21)
-21%
|
(29)
-36%
|
(7)
+75%
|
(14)
-92%
|
(14)
-4%
|
(10)
+28%
|
(26)
-156%
|
(28)
-7%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(9)
-27%
|
(5)
+46%
|
2
N/A
|
11
+535%
|
16
+48%
|
14
-14%
|
7
-49%
|
3
-53%
|
(1)
N/A
|
1
N/A
|
6
+429%
|
6
-1%
|
4
-28%
|
(5)
N/A
|
(4)
+22%
|
(8)
-107%
|
(5)
+36%
|
4
N/A
|
4
-7%
|
10
+192%
|
11
+4%
|
11
-2%
|
4
-63%
|
12
+205%
|
21
+81%
|
31
+43%
|
46
+51%
|
45
-3%
|
32
-28%
|
33
+4%
|
27
-19%
|
20
-26%
|
23
+13%
|
15
-36%
|
16
+11%
|
11
-30%
|
18
+64%
|
20
+12%
|
12
-42%
|
7
-41%
|
|