Destination XL Group Inc
NASDAQ:DXLG
Cash Flow Statement
Cash Flow Statement
Destination XL Group Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Jan-2015 | May-2015 | Aug-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Oct-2020 | Jan-2021 | May-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(60)
|
(64)
|
(67)
|
(69)
|
(12)
|
(9)
|
(6)
|
(5)
|
(8)
|
(8)
|
(6)
|
(5)
|
(2)
|
(9)
|
(12)
|
(14)
|
(19)
|
(16)
|
(13)
|
(10)
|
(14)
|
(14)
|
(12)
|
(17)
|
(8)
|
(46)
|
(57)
|
(57)
|
(65)
|
(14)
|
21
|
42
|
57
|
61
|
94
|
91
|
89
|
83
|
37
|
31
|
28
|
|
Depreciation & Amortization |
21
|
22
|
23
|
24
|
24
|
25
|
26
|
27
|
28
|
29
|
30
|
30
|
31
|
31
|
33
|
32
|
31
|
31
|
28
|
30
|
29
|
28
|
26
|
26
|
25
|
24
|
23
|
22
|
21
|
20
|
19
|
18
|
17
|
17
|
16
|
16
|
15
|
15
|
14
|
14
|
14
|
|
Change in Deffered Taxes |
45
|
45
|
46
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(33)
|
(32)
|
(29)
|
11
|
11
|
9
|
|
Stock-Based Compensation |
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
Other Non-Cash Items |
1
|
1
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
5
|
5
|
3
|
6
|
6
|
7
|
8
|
4
|
21
|
20
|
18
|
17
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
6
|
7
|
9
|
|
Cash Taxes 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
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
18
|
13
|
13
|
10
|
0
|
2
|
1
|
0
|
(3)
|
(2)
|
6
|
6
|
6
|
12
|
9
|
12
|
16
|
12
|
6
|
4
|
(5)
|
(15)
|
(11)
|
(14)
|
(5)
|
17
|
20
|
38
|
25
|
17
|
10
|
11
|
1
|
(12)
|
(18)
|
(33)
|
(15)
|
(13)
|
(7)
|
0
|
(10)
|
|
Cash from Operating Activities |
25
N/A
|
17
-33%
|
17
-1%
|
15
-9%
|
14
-8%
|
20
+43%
|
23
+17%
|
24
+4%
|
18
-24%
|
21
+16%
|
31
+44%
|
31
+2%
|
35
+11%
|
35
+1%
|
30
-15%
|
32
+7%
|
31
-4%
|
30
-4%
|
23
-21%
|
24
+4%
|
16
-36%
|
5
-68%
|
10
+94%
|
3
-74%
|
16
+505%
|
15
-2%
|
6
-62%
|
22
+267%
|
(1)
N/A
|
23
N/A
|
50
+114%
|
72
+43%
|
76
+6%
|
66
-12%
|
57
-14%
|
42
-27%
|
60
+44%
|
57
-4%
|
62
+9%
|
63
+1%
|
50
-21%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(54)
|
(57)
|
(52)
|
(47)
|
(41)
|
(39)
|
(39)
|
(35)
|
(33)
|
(30)
|
(30)
|
(30)
|
(29)
|
(30)
|
(29)
|
(26)
|
(23)
|
(19)
|
(16)
|
(14)
|
(13)
|
(13)
|
(13)
|
(14)
|
(13)
|
(11)
|
(8)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(10)
|
(10)
|
(10)
|
(10)
|
(12)
|
(17)
|
|
Other Items |
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
|
(16)
|
(43)
|
(49)
|
(32)
|
|
Cash from Investing Activities |
(54)
N/A
|
(57)
-6%
|
(52)
+9%
|
(47)
+10%
|
(41)
+13%
|
(39)
+4%
|
(39)
+1%
|
(35)
+9%
|
(33)
+6%
|
(30)
+10%
|
(30)
-1%
|
(30)
+1%
|
(29)
+2%
|
(30)
-3%
|
(29)
+3%
|
(26)
+11%
|
(23)
+13%
|
(19)
+16%
|
(16)
+15%
|
(14)
+13%
|
(13)
+7%
|
(13)
-3%
|
(13)
+1%
|
(14)
-7%
|
(13)
+5%
|
(11)
+16%
|
(8)
+30%
|
(5)
+32%
|
(4)
+21%
|
(3)
+19%
|
(4)
-11%
|
(4)
-7%
|
(5)
-29%
|
(6)
-7%
|
(8)
-35%
|
(10)
-36%
|
(10)
+7%
|
(26)
-171%
|
(54)
-105%
|
(61)
-14%
|
(49)
+19%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
5
|
5
|
(4)
|
(12)
|
(12)
|
(12)
|
(7)
|
(10)
|
(14)
|
(24)
|
|
Net Issuance of Debt |
26
|
40
|
36
|
33
|
28
|
21
|
17
|
11
|
16
|
8
|
(1)
|
(1)
|
(5)
|
(2)
|
4
|
(2)
|
(4)
|
(9)
|
(7)
|
(9)
|
(3)
|
9
|
3
|
11
|
(3)
|
15
|
17
|
(0)
|
20
|
(44)
|
(64)
|
(83)
|
(75)
|
(51)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
26
N/A
|
40
+57%
|
36
-10%
|
33
-9%
|
27
-17%
|
21
-24%
|
16
-22%
|
11
-32%
|
16
+44%
|
8
-49%
|
(1)
N/A
|
(1)
-46%
|
(5)
-519%
|
(3)
+39%
|
(0)
+94%
|
(7)
-3 157%
|
(9)
-26%
|
(12)
-36%
|
(8)
+35%
|
(10)
-30%
|
(3)
+67%
|
8
N/A
|
3
-68%
|
11
+307%
|
(3)
N/A
|
15
N/A
|
17
+12%
|
(0)
N/A
|
20
N/A
|
(40)
N/A
|
(61)
-51%
|
(82)
-35%
|
(74)
+10%
|
(59)
+20%
|
(33)
+44%
|
(15)
+56%
|
(14)
+7%
|
(9)
+36%
|
(12)
-33%
|
(15)
-27%
|
(25)
-70%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(4)
N/A
|
(0)
+87%
|
0
N/A
|
1
+91%
|
0
-95%
|
1
+2 200%
|
0
-76%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+96%
|
1
N/A
|
0
-45%
|
2
+418%
|
1
-63%
|
(1)
N/A
|
(0)
+62%
|
(1)
-348%
|
(0)
+65%
|
1
N/A
|
(0)
N/A
|
(0)
+57%
|
(1)
-243%
|
(1)
-26%
|
(1)
+42%
|
19
N/A
|
15
-23%
|
16
+7%
|
15
-8%
|
(20)
N/A
|
(15)
+28%
|
(14)
+1%
|
(3)
+76%
|
2
N/A
|
16
+861%
|
17
+1%
|
37
+121%
|
22
-39%
|
(3)
N/A
|
(13)
-335%
|
(24)
-92%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(29)
N/A
|
(41)
-39%
|
(35)
+13%
|
(32)
+10%
|
(27)
+15%
|
(20)
+28%
|
(16)
+19%
|
(11)
+29%
|
(15)
-33%
|
(9)
+43%
|
1
N/A
|
2
+184%
|
6
+260%
|
5
-7%
|
1
-82%
|
6
+542%
|
8
+33%
|
11
+28%
|
7
-33%
|
10
+44%
|
3
-73%
|
(8)
N/A
|
(3)
+60%
|
(11)
-246%
|
2
N/A
|
4
+76%
|
(2)
N/A
|
16
N/A
|
(5)
N/A
|
20
N/A
|
46
+132%
|
67
+46%
|
70
+4%
|
61
-14%
|
50
-18%
|
31
-37%
|
50
+61%
|
47
-6%
|
52
+11%
|
51
-3%
|
32
-37%
|