FAT Brands Inc
NASDAQ:FAT
Cash Flow Statement
Cash Flow Statement
FAT Brands Inc
Jul-2018 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||
Net Income |
0
|
0
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(3)
|
(6)
|
(8)
|
(15)
|
(15)
|
(17)
|
(20)
|
(32)
|
(53)
|
(55)
|
(75)
|
(126)
|
(135)
|
(133)
|
(135)
|
(90)
|
(96)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
9
|
15
|
21
|
25
|
27
|
28
|
28
|
28
|
31
|
34
|
|
Change in Deffered Taxes |
0
|
0
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(1)
|
1
|
1
|
17
|
16
|
16
|
14
|
(8)
|
(7)
|
|
Stock-Based Compensation |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
5
|
7
|
8
|
7
|
5
|
4
|
4
|
0
|
|
Other Non-Cash Items |
0
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
4
|
4
|
9
|
9
|
11
|
12
|
11
|
16
|
17
|
22
|
51
|
52
|
39
|
51
|
10
|
9
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
Cash Interest Paid |
1
|
2
|
3
|
4
|
5
|
6
|
6
|
5
|
5
|
7
|
6
|
7
|
8
|
7
|
15
|
28
|
43
|
56
|
67
|
70
|
85
|
101
|
109
|
121
|
|
Change in Working Capital |
0
|
0
|
3
|
0
|
4
|
4
|
1
|
2
|
1
|
(3)
|
(3)
|
(0)
|
(2)
|
3
|
18
|
15
|
(6)
|
(6)
|
(17)
|
(9)
|
10
|
8
|
22
|
7
|
|
Cash from Operating Activities |
1
N/A
|
2
+83%
|
2
+1%
|
(1)
N/A
|
1
N/A
|
2
+24%
|
2
-6%
|
0
-95%
|
(1)
N/A
|
(7)
-402%
|
(11)
-61%
|
(9)
+18%
|
(12)
-33%
|
(7)
+44%
|
1
N/A
|
(9)
N/A
|
(23)
-147%
|
(32)
-41%
|
(47)
-49%
|
(48)
-1%
|
(40)
+16%
|
(34)
+16%
|
(36)
-5%
|
(52)
-47%
|
|
Investing Cash Flow | |||||||||||||||||||||||||
Capital Expenditures |
(0)
|
(8)
|
(0)
|
(0)
|
(0)
|
8
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(10)
|
(14)
|
(20)
|
(22)
|
(23)
|
(21)
|
(20)
|
(23)
|
(22)
|
(24)
|
|
Other Items |
0
|
0
|
(14)
|
(16)
|
(20)
|
(21)
|
(9)
|
(11)
|
(10)
|
(35)
|
(36)
|
(33)
|
(28)
|
(348)
|
(713)
|
(713)
|
(716)
|
(369)
|
11
|
11
|
12
|
11
|
(38)
|
(42)
|
|
Cash from Investing Activities |
(11)
N/A
|
(18)
-71%
|
(14)
+20%
|
(16)
-9%
|
(20)
-26%
|
(13)
+33%
|
(9)
+33%
|
(11)
-22%
|
(10)
+11%
|
(35)
-264%
|
(37)
-3%
|
(34)
+8%
|
(30)
+11%
|
(350)
-1 064%
|
(723)
-107%
|
(726)
0%
|
(735)
-1%
|
(391)
+47%
|
(13)
+97%
|
(11)
+14%
|
(8)
+30%
|
(12)
-65%
|
(60)
-382%
|
(66)
-10%
|
|
Financing Cash Flow | |||||||||||||||||||||||||
Net Issuance of Common Stock |
29
|
29
|
8
|
0
|
0
|
0
|
1
|
0
|
0
|
8
|
7
|
7
|
17
|
10
|
29
|
29
|
20
|
19
|
1
|
1
|
2
|
4
|
6
|
7
|
|
Net Issuance of Debt |
(18)
|
(10)
|
6
|
10
|
19
|
11
|
6
|
16
|
14
|
50
|
50
|
37
|
84
|
387
|
804
|
804
|
756
|
446
|
50
|
86
|
88
|
138
|
129
|
137
|
|
Cash Paid for Dividends |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(5)
|
(8)
|
(13)
|
(18)
|
(18)
|
(18)
|
(17)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
|
Other |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
0
|
0
|
(5)
|
(6)
|
0
|
0
|
(3)
|
0
|
0
|
|
Cash from Financing Activities |
11
N/A
|
18
+72%
|
13
-27%
|
17
+30%
|
18
+6%
|
10
-44%
|
7
-33%
|
16
+135%
|
14
-11%
|
57
+301%
|
55
-2%
|
42
-23%
|
93
+120%
|
386
+315%
|
815
+111%
|
811
0%
|
755
-7%
|
442
-41%
|
29
-93%
|
65
+128%
|
68
+4%
|
123
+80%
|
119
-4%
|
127
+7%
|
|
Change in Cash | |||||||||||||||||||||||||
Net Change in Cash |
1
N/A
|
2
+94%
|
1
-67%
|
1
+8%
|
(0)
N/A
|
(2)
-276%
|
(1)
+59%
|
5
N/A
|
3
-41%
|
14
+374%
|
7
-48%
|
(1)
N/A
|
51
N/A
|
29
-42%
|
93
+217%
|
76
-18%
|
(3)
N/A
|
19
N/A
|
(31)
N/A
|
7
N/A
|
20
+204%
|
77
+275%
|
23
-70%
|
9
-63%
|
|
Free Cash Flow | |||||||||||||||||||||||||
Free Cash Flow |
1
N/A
|
(6)
N/A
|
2
N/A
|
(1)
N/A
|
1
N/A
|
9
+633%
|
2
-83%
|
0
-98%
|
(1)
N/A
|
(7)
-395%
|
(12)
-62%
|
(10)
+13%
|
(14)
-36%
|
(9)
+37%
|
(10)
-10%
|
(23)
-134%
|
(42)
-86%
|
(54)
-28%
|
(71)
-31%
|
(69)
+2%
|
(60)
+14%
|
(57)
+5%
|
(57)
0%
|
(76)
-33%
|