Cerence Inc
NASDAQ:CRNC
Cash Flow Statement
Cash Flow Statement
Cerence Inc
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
6
|
27
|
18
|
13
|
100
|
86
|
98
|
68
|
(21)
|
13
|
11
|
45
|
46
|
43
|
32
|
(73)
|
(311)
|
(332)
|
(358)
|
(275)
|
(56)
|
(30)
|
(282)
|
(579)
|
(588)
|
(636)
|
(337)
|
(26)
|
(19)
|
0
|
|
| Depreciation & Amortization |
26
|
28
|
30
|
29
|
29
|
29
|
29
|
30
|
30
|
30
|
30
|
30
|
30
|
29
|
28
|
26
|
24
|
22
|
20
|
18
|
16
|
14
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
|
| Change in Deffered Taxes |
13
|
(10)
|
28
|
0
|
(101)
|
(104)
|
(103)
|
(113)
|
(11)
|
(21)
|
(15)
|
(3)
|
(4)
|
8
|
1
|
103
|
97
|
99
|
99
|
(5)
|
8
|
38
|
49
|
3
|
(5)
|
(30)
|
(50)
|
(7)
|
0
|
17
|
|
| Stock-Based Compensation |
22
|
23
|
25
|
28
|
30
|
32
|
32
|
41
|
47
|
52
|
59
|
56
|
61
|
53
|
50
|
41
|
28
|
35
|
36
|
37
|
41
|
37
|
29
|
28
|
24
|
23
|
24
|
24
|
27
|
25
|
|
| Other Non-Cash Items |
22
|
23
|
25
|
28
|
30
|
33
|
35
|
65
|
73
|
76
|
84
|
61
|
65
|
59
|
54
|
46
|
247
|
253
|
251
|
253
|
45
|
40
|
296
|
649
|
641
|
645
|
384
|
26
|
30
|
24
|
|
| Cash Taxes Paid |
18
|
18
|
13
|
4
|
12
|
11
|
9
|
11
|
2
|
1
|
3
|
3
|
6
|
8
|
11
|
14
|
12
|
12
|
10
|
8
|
11
|
12
|
13
|
13
|
10
|
7
|
7
|
7
|
7
|
15
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
4
|
9
|
14
|
15
|
15
|
11
|
9
|
10
|
9
|
8
|
9
|
9
|
10
|
11
|
13
|
12
|
10
|
8
|
4
|
6
|
6
|
6
|
6
|
6
|
4
|
|
| Change in Working Capital |
49
|
45
|
8
|
47
|
31
|
37
|
(14)
|
(12)
|
(26)
|
(52)
|
(38)
|
(56)
|
(62)
|
(71)
|
(62)
|
(76)
|
(59)
|
(51)
|
(17)
|
(0)
|
(5)
|
(55)
|
(73)
|
(63)
|
(42)
|
40
|
35
|
51
|
39
|
38
|
|
| Cash from Operating Activities |
115
N/A
|
112
-3%
|
109
-3%
|
117
+8%
|
88
-25%
|
81
-8%
|
45
-44%
|
38
-16%
|
45
+18%
|
46
+3%
|
73
+57%
|
77
+7%
|
74
-4%
|
69
-8%
|
54
-21%
|
26
-52%
|
(2)
N/A
|
(9)
-343%
|
(4)
+53%
|
(9)
-98%
|
8
N/A
|
7
-10%
|
1
-80%
|
22
+1 580%
|
17
-23%
|
29
+69%
|
43
+50%
|
54
+25%
|
61
+12%
|
90
+47%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(7)
|
(5)
|
(6)
|
(5)
|
(5)
|
(8)
|
(12)
|
(18)
|
(19)
|
(18)
|
(14)
|
(11)
|
(12)
|
(14)
|
(17)
|
(18)
|
(17)
|
(14)
|
(10)
|
(7)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(6)
|
(13)
|
(14)
|
(15)
|
|
| Other Items |
(80)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(18)
|
(20)
|
(38)
|
(30)
|
(21)
|
(17)
|
8
|
7
|
6
|
7
|
(3)
|
11
|
11
|
10
|
18
|
9
|
9
|
9
|
4
|
4
|
2
|
|
| Cash from Investing Activities |
(86)
N/A
|
(85)
+2%
|
(86)
-1%
|
(5)
+95%
|
(5)
+4%
|
(8)
-69%
|
(12)
-59%
|
(18)
-46%
|
(31)
-73%
|
(36)
-17%
|
(34)
+4%
|
(49)
-43%
|
(42)
+16%
|
(35)
+17%
|
(34)
+2%
|
(10)
+70%
|
(11)
-3%
|
(7)
+30%
|
(2)
+68%
|
(10)
-300%
|
6
N/A
|
6
-5%
|
4
-30%
|
13
+225%
|
4
-65%
|
4
-10%
|
3
-19%
|
(9)
N/A
|
(11)
-18%
|
(13)
-24%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(8)
|
(35)
|
(34)
|
(34)
|
(34)
|
(20)
|
(20)
|
(20)
|
(13)
|
(1)
|
0
|
0
|
1
|
2
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
249
|
247
|
272
|
270
|
18
|
19
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(3)
|
(6)
|
(4)
|
(1)
|
(6)
|
(1)
|
(28)
|
(28)
|
(88)
|
(88)
|
(88)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(153)
|
(153)
|
(153)
|
(153)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(29)
|
(27)
|
(23)
|
(112)
|
(84)
|
(56)
|
(30)
|
(5)
|
13
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(29)
N/A
|
(27)
+6%
|
(23)
+15%
|
(112)
-383%
|
(84)
+25%
|
40
N/A
|
63
+56%
|
112
+80%
|
122
+8%
|
(15)
N/A
|
(16)
-8%
|
(42)
-163%
|
(42)
N/A
|
(27)
+35%
|
(27)
+0%
|
(27)
+1%
|
(20)
+26%
|
(9)
+57%
|
(9)
-2%
|
(3)
+70%
|
(5)
-104%
|
(2)
+55%
|
1
N/A
|
(4)
N/A
|
0
N/A
|
(27)
N/A
|
(27)
-3%
|
(87)
-218%
|
(87)
+0%
|
(88)
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
N/A
|
114
N/A
|
96
-16%
|
133
+39%
|
136
+2%
|
(3)
N/A
|
24
N/A
|
(12)
N/A
|
(8)
+36%
|
7
N/A
|
(8)
N/A
|
(13)
-58%
|
(34)
-169%
|
(27)
+21%
|
(16)
+38%
|
(22)
-36%
|
6
N/A
|
8
+28%
|
4
-53%
|
29
+665%
|
20
-31%
|
5
-75%
|
18
+248%
|
(42)
N/A
|
(37)
+11%
|
(12)
+68%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
109
N/A
|
107
-1%
|
103
-4%
|
112
+9%
|
84
-26%
|
73
-12%
|
33
-55%
|
20
-38%
|
26
+27%
|
28
+10%
|
58
+106%
|
66
+14%
|
62
-6%
|
55
-12%
|
37
-32%
|
8
-79%
|
(20)
N/A
|
(23)
-18%
|
(14)
+40%
|
(15)
-10%
|
2
N/A
|
1
-41%
|
(4)
N/A
|
17
N/A
|
12
-29%
|
24
+94%
|
38
+59%
|
42
+11%
|
47
+12%
|
75
+59%
|
|