CareMax Inc
NASDAQ:CMAX
Cash Flow Statement
Cash Flow Statement
CareMax Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||
Depreciation & Amortization |
1
|
2
|
7
|
13
|
7
|
12
|
16
|
22
|
23
|
25
|
27
|
28
|
28
|
|
Stock-Based Compensation |
0
|
0
|
0
|
1
|
2
|
5
|
9
|
10
|
11
|
11
|
0
|
0
|
0
|
|
Other Non-Cash Items |
(3)
|
(13)
|
(25)
|
(32)
|
(45)
|
(41)
|
(38)
|
(42)
|
(44)
|
(40)
|
(43)
|
(118)
|
(133)
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
6
|
15
|
23
|
34
|
37
|
|
Change in Working Capital |
5
|
8
|
9
|
(5)
|
(12)
|
(29)
|
(37)
|
(48)
|
(57)
|
(69)
|
(75)
|
43
|
57
|
|
Cash from Operating Activities |
3
N/A
|
(3)
N/A
|
(9)
-158%
|
(24)
-169%
|
(39)
-65%
|
(48)
-23%
|
(55)
-14%
|
(68)
-24%
|
(78)
-14%
|
(84)
-8%
|
(91)
-8%
|
(47)
+48%
|
(49)
-4%
|
|
Investing Cash Flow | ||||||||||||||
Capital Expenditures |
(2)
|
(2)
|
(3)
|
(7)
|
(7)
|
(8)
|
(9)
|
(7)
|
(8)
|
(10)
|
(11)
|
(15)
|
(12)
|
|
Other Items |
0
|
(354)
|
(298)
|
(310)
|
0
|
0
|
(11)
|
(55)
|
0
|
0
|
(55)
|
0
|
0
|
|
Cash from Investing Activities |
(145)
N/A
|
(356)
-144%
|
(301)
+15%
|
(317)
-5%
|
(316)
+0%
|
(108)
+66%
|
(20)
+81%
|
(63)
-209%
|
(63)
-1%
|
(65)
-2%
|
(66)
-1%
|
(15)
+78%
|
(12)
+15%
|
|
Financing Cash Flow | ||||||||||||||
Net Issuance of Common Stock |
0
|
554
|
415
|
415
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(0)
|
100
|
98
|
97
|
95
|
59
|
61
|
137
|
166
|
137
|
137
|
86
|
59
|
|
Other |
0
|
(127)
|
(128)
|
(128)
|
0
|
(12)
|
(13)
|
(13)
|
(13)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
Cash from Financing Activities |
145
N/A
|
527
+263%
|
386
-27%
|
383
-1%
|
382
0%
|
52
-86%
|
48
-8%
|
124
+159%
|
153
+23%
|
135
-11%
|
135
0%
|
85
-37%
|
59
-31%
|
|
Change in Cash | ||||||||||||||
Net Change in Cash |
2
N/A
|
168
+6 891%
|
75
-55%
|
43
-43%
|
26
-39%
|
(104)
N/A
|
(27)
+74%
|
(6)
+77%
|
11
N/A
|
(14)
N/A
|
(21)
-56%
|
24
N/A
|
(3)
N/A
|
|
Free Cash Flow | ||||||||||||||
Free Cash Flow |
1
N/A
|
(5)
N/A
|
(12)
-138%
|
(31)
-159%
|
(46)
-50%
|
(57)
-23%
|
(64)
-13%
|
(76)
-19%
|
(86)
-14%
|
(94)
-9%
|
(101)
-8%
|
(62)
+39%
|
(61)
+0%
|