Vita Coco Company Inc
NASDAQ:COCO
Cash Flow Statement
Cash Flow Statement
Vita Coco Company Inc
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 | |||||||||||||
Net Income |
36
|
40
|
19
|
21
|
13
|
7
|
8
|
12
|
29
|
37
|
47
|
54
|
|
Depreciation & Amortization |
2
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
Change in Deffered Taxes |
6
|
0
|
(2)
|
0
|
(2)
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
|
Stock-Based Compensation |
3
|
3
|
3
|
6
|
7
|
7
|
7
|
7
|
7
|
9
|
9
|
0
|
|
Other Non-Cash Items |
(20)
|
(17)
|
2
|
(4)
|
3
|
2
|
12
|
20
|
15
|
21
|
12
|
15
|
|
Cash Taxes Paid |
10
|
4
|
2
|
3
|
2
|
0
|
5
|
0
|
0
|
0
|
10
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(17)
|
(45)
|
(37)
|
(56)
|
(50)
|
(28)
|
(29)
|
(10)
|
6
|
21
|
50
|
30
|
|
Cash from Operating Activities |
7
N/A
|
(15)
N/A
|
(16)
-11%
|
(39)
-139%
|
(34)
+13%
|
(18)
+47%
|
(11)
+39%
|
21
N/A
|
49
+130%
|
77
+59%
|
107
+39%
|
97
-9%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(1)
-87%
|
(1)
-43%
|
(1)
-68%
|
(1)
N/A
|
(1)
+27%
|
(1)
-21%
|
(1)
+50%
|
(1)
N/A
|
(1)
+1%
|
(0)
+55%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
(53)
|
(51)
|
(19)
|
(19)
|
31
|
33
|
3
|
4
|
6
|
6
|
6
|
(3)
|
|
Net Issuance of Debt |
38
|
38
|
(25)
|
(13)
|
(16)
|
(28)
|
(0)
|
(12)
|
(22)
|
(10)
|
(0)
|
(0)
|
|
Other |
0
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(15)
N/A
|
4
N/A
|
(27)
N/A
|
(15)
+45%
|
32
N/A
|
5
-84%
|
3
-40%
|
(9)
N/A
|
(16)
-94%
|
(3)
+80%
|
6
N/A
|
(3)
N/A
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
|
Net Change in Cash |
(7)
N/A
|
(11)
-51%
|
(43)
-299%
|
(54)
-25%
|
(3)
+94%
|
(15)
-377%
|
(9)
+38%
|
11
N/A
|
32
+179%
|
74
+132%
|
113
+53%
|
94
-17%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
7
N/A
|
(15)
N/A
|
(17)
-12%
|
(40)
-136%
|
(35)
+11%
|
(19)
+45%
|
(12)
+38%
|
20
N/A
|
48
+141%
|
77
+60%
|
107
+39%
|
97
-9%
|