Fluent Inc
NASDAQ:FLNT
Cash Flow Statement
Cash Flow Statement
Fluent Inc
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Dec-2010 | Jun-2011 | Sep-2011 | Dec-2011 | Jun-2012 | Sep-2012 | Dec-2012 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(35)
|
(50)
|
(37)
|
(38)
|
(23)
|
(12)
|
0
|
(47)
|
0
|
0
|
(13)
|
0
|
0
|
9
|
0
|
0
|
(4)
|
0
|
0
|
(1)
|
(2)
|
(48)
|
(53)
|
(85)
|
(90)
|
(51)
|
(56)
|
(29)
|
(35)
|
(48)
|
(53)
|
(53)
|
(67)
|
(44)
|
(26)
|
(18)
|
10
|
8
|
(1)
|
(2)
|
(2)
|
(3)
|
3
|
2
|
(4)
|
(10)
|
(14)
|
(10)
|
(6)
|
(58)
|
(52)
|
(123)
|
(153)
|
(92)
|
(129)
|
(63)
|
(38)
|
(53)
|
(28)
|
(29)
|
(31)
|
(27)
|
(26)
|
|
| Depreciation & Amortization |
4
|
5
|
0
|
0
|
2
|
3
|
0
|
2
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
6
|
10
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
15
|
15
|
15
|
15
|
14
|
14
|
13
|
13
|
13
|
13
|
13
|
12
|
12
|
11
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
|
| Change in Deffered Taxes |
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(16)
|
(20)
|
(24)
|
(28)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
2
|
(0)
|
(0)
|
(5)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
2
|
4
|
35
|
42
|
47
|
53
|
29
|
29
|
30
|
33
|
31
|
31
|
25
|
18
|
15
|
10
|
11
|
11
|
10
|
10
|
9
|
3
|
5
|
1
|
0
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
25
|
36
|
0
|
0
|
10
|
12
|
0
|
44
|
0
|
0
|
10
|
0
|
0
|
(18)
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
43
|
45
|
90
|
98
|
65
|
75
|
38
|
41
|
51
|
49
|
48
|
59
|
43
|
36
|
33
|
14
|
14
|
16
|
15
|
15
|
14
|
11
|
10
|
12
|
12
|
11
|
10
|
6
|
60
|
60
|
116
|
142
|
86
|
116
|
60
|
34
|
37
|
10
|
8
|
8
|
5
|
2
|
|
| Cash Taxes Paid |
0
|
1
|
(0)
|
(1)
|
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
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Interest Paid |
0
|
1
|
0
|
0
|
2
|
2
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
4
|
4
|
4
|
5
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
|
| Change in Working Capital |
7
|
9
|
8
|
9
|
0
|
(5)
|
(6)
|
3
|
9
|
9
|
0
|
(4)
|
(6)
|
3
|
3
|
4
|
(3)
|
(4)
|
1
|
0
|
0
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
0
|
(5)
|
(5)
|
(5)
|
(13)
|
(5)
|
(7)
|
(8)
|
(1)
|
(5)
|
(5)
|
(3)
|
5
|
(1)
|
(6)
|
(4)
|
(17)
|
(7)
|
3
|
(6)
|
(10)
|
(1)
|
(8)
|
(10)
|
3
|
(4)
|
8
|
5
|
8
|
1
|
(5)
|
(1)
|
(6)
|
(3)
|
2
|
15
|
8
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-54%
|
(2)
+13%
|
(2)
-7%
|
(9)
-322%
|
(13)
-43%
|
(13)
-6%
|
2
N/A
|
8
+368%
|
8
-2%
|
(3)
N/A
|
(7)
-161%
|
(9)
-20%
|
(6)
+33%
|
(6)
+2%
|
(5)
+6%
|
(5)
+7%
|
(6)
-10%
|
(1)
+76%
|
(0)
+64%
|
(2)
-294%
|
(4)
-141%
|
(7)
-50%
|
(11)
-58%
|
(8)
+22%
|
(5)
+40%
|
1
N/A
|
2
+303%
|
4
+83%
|
4
-3%
|
(5)
N/A
|
3
N/A
|
(3)
N/A
|
4
N/A
|
22
+405%
|
23
+6%
|
32
+35%
|
32
+1%
|
33
+5%
|
26
-22%
|
21
-21%
|
23
+10%
|
12
-46%
|
20
+66%
|
26
+26%
|
10
-62%
|
1
-95%
|
12
+2 360%
|
6
-54%
|
11
+96%
|
26
+138%
|
2
-93%
|
9
+339%
|
6
-31%
|
5
-24%
|
8
+80%
|
3
-62%
|
(7)
N/A
|
(14)
-90%
|
(14)
-4%
|
(12)
+16%
|
2
N/A
|
(6)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(4)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(7)
|
(10)
|
(10)
|
(11)
|
(8)
|
(5)
|
(4)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
|
| Other Items |
(21)
|
(23)
|
(21)
|
(21)
|
(40)
|
(39)
|
(49)
|
(20)
|
(12)
|
(12)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
0
|
(0)
|
0
|
(6)
|
(2)
|
(4)
|
(2)
|
(90)
|
(94)
|
(92)
|
(94)
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(26)
|
(24)
|
(22)
|
(21)
|
0
|
0
|
(7)
|
(7)
|
0
|
(9)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(25)
N/A
|
(27)
-8%
|
(25)
+7%
|
(25)
N/A
|
(41)
-64%
|
(39)
+3%
|
(49)
-25%
|
(20)
+59%
|
(12)
+42%
|
(12)
-1%
|
(1)
+92%
|
(1)
-10%
|
(2)
-85%
|
(3)
-61%
|
(3)
-1%
|
(2)
+31%
|
(1)
+66%
|
(1)
-22%
|
(1)
+25%
|
(6)
-863%
|
(3)
+54%
|
(4)
-55%
|
(5)
-16%
|
(94)
-1 701%
|
(100)
-7%
|
(102)
-2%
|
(104)
-2%
|
(12)
+88%
|
(11)
+7%
|
(10)
+12%
|
(9)
+6%
|
(8)
+11%
|
(27)
-233%
|
(26)
+6%
|
(24)
+7%
|
(23)
+5%
|
(3)
+87%
|
(4)
-24%
|
(12)
-209%
|
(12)
-3%
|
(11)
+9%
|
(12)
-8%
|
(4)
+64%
|
(4)
-2%
|
(4)
-5%
|
(3)
+29%
|
(3)
+2%
|
(3)
+4%
|
(4)
-41%
|
(5)
-10%
|
(5)
-9%
|
(5)
-8%
|
(6)
-6%
|
(6)
-2%
|
(7)
-10%
|
(7)
-9%
|
(7)
+8%
|
(7)
-7%
|
(6)
+8%
|
(6)
+4%
|
(6)
+4%
|
(6)
+1%
|
(6)
-8%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
9
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
4
|
0
|
0
|
13
|
0
|
0
|
22
|
59
|
0
|
64
|
55
|
11
|
11
|
6
|
6
|
3
|
17
|
17
|
17
|
13
|
(0)
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
13
|
18
|
12
|
22
|
|
| Net Issuance of Debt |
12
|
15
|
12
|
12
|
(2)
|
(6)
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
52
|
52
|
51
|
(2)
|
11
|
10
|
10
|
10
|
(3)
|
(3)
|
(6)
|
(10)
|
(11)
|
(12)
|
(10)
|
(8)
|
(10)
|
(9)
|
(13)
|
(12)
|
(2)
|
(2)
|
2
|
2
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(10)
|
(10)
|
(10)
|
(9)
|
(1)
|
(1)
|
(10)
|
(11)
|
(11)
|
|
| Other |
4
|
4
|
4
|
4
|
76
|
72
|
73
|
(4)
|
0
|
0
|
0
|
2
|
9
|
(0)
|
(2)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
3
|
4
|
4
|
4
|
|
| Cash from Financing Activities |
25
N/A
|
28
+14%
|
25
-12%
|
25
N/A
|
74
+199%
|
67
-10%
|
70
+5%
|
(3)
N/A
|
0
N/A
|
0
+8%
|
1
+307%
|
3
+378%
|
10
+237%
|
11
+17%
|
9
-20%
|
2
-76%
|
4
+83%
|
0
N/A
|
0
N/A
|
13
N/A
|
13
N/A
|
13
N/A
|
22
+74%
|
112
+407%
|
111
-1%
|
115
+3%
|
105
-9%
|
7
-94%
|
19
+193%
|
14
-27%
|
14
+2%
|
12
-14%
|
13
+8%
|
12
-8%
|
9
-28%
|
2
-80%
|
(14)
N/A
|
(15)
-9%
|
(14)
+10%
|
(13)
+3%
|
(15)
-17%
|
(13)
+18%
|
(17)
-34%
|
(14)
+20%
|
(1)
+89%
|
(2)
-17%
|
3
N/A
|
2
-12%
|
(7)
N/A
|
(7)
-1%
|
(5)
+19%
|
(5)
+0%
|
(5)
+4%
|
(5)
-5%
|
(11)
-94%
|
(11)
-1%
|
(12)
-7%
|
(0)
+96%
|
7
N/A
|
15
+108%
|
12
-19%
|
5
-62%
|
15
+221%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(1)
+58%
|
(2)
-280%
|
(2)
-7%
|
24
N/A
|
15
-40%
|
7
-49%
|
(22)
N/A
|
(4)
+82%
|
(4)
-11%
|
(3)
+33%
|
(5)
-78%
|
(1)
+87%
|
3
N/A
|
1
-68%
|
(5)
N/A
|
(2)
+65%
|
(2)
-42%
|
2
N/A
|
6
+214%
|
8
+33%
|
4
-53%
|
10
+172%
|
7
-26%
|
3
-62%
|
8
+187%
|
1
-84%
|
(3)
N/A
|
12
N/A
|
8
-33%
|
(0)
N/A
|
7
N/A
|
(16)
N/A
|
(9)
+45%
|
7
N/A
|
3
-63%
|
15
+452%
|
13
-11%
|
8
-37%
|
1
-89%
|
(6)
N/A
|
(2)
+71%
|
(9)
-446%
|
2
N/A
|
20
+713%
|
5
-75%
|
0
-96%
|
12
+5 285%
|
(5)
N/A
|
(0)
+96%
|
16
N/A
|
(9)
N/A
|
(2)
+73%
|
(5)
-128%
|
(13)
-133%
|
(10)
+23%
|
(15)
-53%
|
(15)
+2%
|
(13)
+13%
|
(5)
+60%
|
(6)
-9%
|
1
N/A
|
2
+142%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(6)
-17%
|
(2)
+66%
|
(2)
-7%
|
(9)
-329%
|
(13)
-43%
|
(13)
-4%
|
2
N/A
|
8
+411%
|
8
-2%
|
(3)
N/A
|
(7)
-157%
|
(9)
-20%
|
(6)
+33%
|
(6)
+3%
|
(5)
+6%
|
(6)
-6%
|
(6)
+4%
|
(1)
+76%
|
(1)
+43%
|
(3)
-240%
|
(5)
-110%
|
(10)
-83%
|
(14)
-48%
|
(15)
-3%
|
(15)
+1%
|
(9)
+37%
|
(9)
+4%
|
(4)
+51%
|
(1)
+66%
|
(9)
-511%
|
1
N/A
|
(4)
N/A
|
3
N/A
|
21
+636%
|
22
+6%
|
29
+30%
|
28
-1%
|
29
+3%
|
21
-27%
|
17
-20%
|
20
+16%
|
10
-52%
|
17
+84%
|
22
+29%
|
7
-70%
|
(3)
N/A
|
9
N/A
|
2
-74%
|
8
+208%
|
22
+199%
|
(2)
N/A
|
4
N/A
|
1
-67%
|
(1)
N/A
|
2
N/A
|
(3)
N/A
|
(14)
-314%
|
(20)
-42%
|
(20)
-2%
|
(18)
+12%
|
(4)
+79%
|
(13)
-240%
|
|