Dave Inc
NASDAQ:DAVE
Cash Flow Statement
Cash Flow Statement
Dave 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(4)
|
(39)
|
(20)
|
(57)
|
(83)
|
(123)
|
(129)
|
(110)
|
(106)
|
(70)
|
(49)
|
(0)
|
29
|
41
|
58
|
52
|
55
|
147
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
1
|
5
|
7
|
7
|
7
|
7
|
5
|
6
|
6
|
7
|
7
|
8
|
7
|
7
|
7
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
|
| Stock-Based Compensation |
4
|
8
|
7
|
9
|
31
|
35
|
41
|
44
|
28
|
27
|
27
|
26
|
27
|
34
|
37
|
39
|
39
|
33
|
|
| Other Non-Cash Items |
20
|
10
|
8
|
43
|
48
|
67
|
84
|
78
|
93
|
91
|
85
|
49
|
48
|
53
|
61
|
96
|
136
|
132
|
|
| Cash Taxes Paid |
2
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
|
| Cash Interest Paid |
1
|
1
|
2
|
3
|
4
|
5
|
6
|
6
|
7
|
6
|
9
|
8
|
9
|
11
|
8
|
7
|
7
|
7
|
|
| Change in Working Capital |
(29)
|
(0)
|
8
|
(3)
|
4
|
30
|
(7)
|
(14)
|
(10)
|
(12)
|
(8)
|
4
|
(6)
|
(2)
|
(2)
|
(4)
|
(7)
|
(18)
|
|
| Cash from Operating Activities |
(10)
N/A
|
(27)
-168%
|
(1)
+98%
|
(16)
-2 802%
|
(26)
-68%
|
(19)
+26%
|
(45)
-132%
|
(39)
+12%
|
(16)
+61%
|
14
N/A
|
34
+138%
|
59
+75%
|
77
+31%
|
99
+28%
|
125
+26%
|
152
+21%
|
192
+26%
|
238
+24%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(7)
|
(5)
|
(6)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
|
| Other Items |
(4)
|
6
|
(31)
|
(330)
|
(295)
|
(292)
|
(276)
|
57
|
28
|
(10)
|
(6)
|
24
|
1
|
(29)
|
(38)
|
(133)
|
(152)
|
(172)
|
|
| Cash from Investing Activities |
(10)
N/A
|
1
N/A
|
(37)
N/A
|
(335)
-802%
|
(304)
+9%
|
(301)
+1%
|
(286)
+5%
|
48
N/A
|
19
-61%
|
(19)
N/A
|
(14)
+23%
|
16
N/A
|
(6)
N/A
|
(36)
-461%
|
(46)
-26%
|
(140)
-205%
|
(159)
-14%
|
(179)
-12%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
1
|
2
|
2
|
196
|
196
|
195
|
195
|
0
|
0
|
0
|
0
|
(70)
|
(70)
|
(70)
|
(70)
|
(6)
|
(6)
|
(31)
|
|
| Net Issuance of Debt |
23
|
45
|
66
|
181
|
177
|
165
|
150
|
20
|
20
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(2)
|
(4)
|
(3)
|
(26)
|
(24)
|
(22)
|
(23)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(15)
|
(14)
|
(14)
|
|
| Cash from Financing Activities |
22
N/A
|
43
+93%
|
65
+51%
|
351
+440%
|
349
-1%
|
338
-3%
|
322
-5%
|
20
-94%
|
20
+0%
|
10
-50%
|
0
-100%
|
(70)
N/A
|
(71)
-1%
|
(71)
+0%
|
(71)
0%
|
(20)
+71%
|
(20)
+4%
|
(45)
-128%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
2
N/A
|
17
+706%
|
27
+65%
|
0
-99%
|
18
+12 047%
|
18
-3%
|
(9)
N/A
|
29
N/A
|
23
-18%
|
6
-76%
|
19
+250%
|
5
-77%
|
0
-100%
|
(8)
N/A
|
8
N/A
|
(8)
N/A
|
13
N/A
|
15
+13%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(17)
N/A
|
(32)
-95%
|
(7)
+78%
|
(21)
-204%
|
(35)
-65%
|
(29)
+19%
|
(54)
-89%
|
(48)
+11%
|
(25)
+49%
|
5
N/A
|
25
+378%
|
51
+103%
|
70
+36%
|
91
+31%
|
118
+29%
|
145
+23%
|
185
+28%
|
232
+25%
|
|