FlexShopper Inc
NASDAQ:FPAY
Cash Flow Statement
Cash Flow Statement
FlexShopper Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(4)
|
(6)
|
(6)
|
(9)
|
(10)
|
(12)
|
(12)
|
(12)
|
(11)
|
(9)
|
(8)
|
(8)
|
(10)
|
(10)
|
(11)
|
(9)
|
(7)
|
(5)
|
(1)
|
1
|
0
|
0
|
(1)
|
(0)
|
(0)
|
1
|
2
|
3
|
1
|
14
|
6
|
14
|
16
|
(4)
|
3
|
(4)
|
(4)
|
(1)
|
1
|
(0)
|
|
| Depreciation & Amortization |
2
|
5
|
7
|
9
|
10
|
14
|
18
|
20
|
24
|
27
|
30
|
33
|
34
|
36
|
37
|
39
|
43
|
48
|
53
|
57
|
3
|
(13)
|
(27)
|
(41)
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
8
|
8
|
9
|
9
|
10
|
|
| Change in Deffered Taxes |
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
|
0
|
(12)
|
(14)
|
(17)
|
(17)
|
(6)
|
(5)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
|
| Other Non-Cash Items |
3
|
4
|
4
|
0
|
7
|
9
|
11
|
13
|
13
|
16
|
17
|
18
|
19
|
20
|
20
|
22
|
24
|
26
|
29
|
33
|
94
|
111
|
126
|
140
|
33
|
39
|
41
|
47
|
114
|
115
|
127
|
137
|
135
|
129
|
119
|
96
|
88
|
82
|
76
|
76
|
76
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
8
|
10
|
12
|
15
|
16
|
17
|
19
|
18
|
19
|
20
|
|
| Change in Working Capital |
(7)
|
(10)
|
(12)
|
(16)
|
(23)
|
(27)
|
(31)
|
(36)
|
(43)
|
(49)
|
(51)
|
(51)
|
(51)
|
(54)
|
(58)
|
(62)
|
(76)
|
(84)
|
(91)
|
(99)
|
(98)
|
(98)
|
(97)
|
(98)
|
(40)
|
(48)
|
(56)
|
(62)
|
(132)
|
(138)
|
(163)
|
(174)
|
(168)
|
(151)
|
(122)
|
(103)
|
(97)
|
(103)
|
(111)
|
(119)
|
(120)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(6)
+6%
|
(8)
-39%
|
(13)
-61%
|
(14)
-12%
|
(14)
+1%
|
(14)
+1%
|
(15)
-9%
|
(17)
-15%
|
(16)
+5%
|
(13)
+23%
|
(8)
+36%
|
(7)
+18%
|
(9)
-34%
|
(11)
-23%
|
(13)
-16%
|
(18)
-44%
|
(17)
+9%
|
(13)
+21%
|
(10)
+21%
|
(0)
+95%
|
1
N/A
|
3
+368%
|
0
-96%
|
(5)
N/A
|
(6)
-21%
|
(11)
-74%
|
(9)
+22%
|
(11)
-31%
|
(19)
-66%
|
(31)
-66%
|
(40)
-29%
|
(31)
+22%
|
(18)
+43%
|
(6)
+66%
|
(1)
+82%
|
(7)
-491%
|
(18)
-169%
|
(28)
-57%
|
(33)
-18%
|
(35)
-6%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
(8)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
|
| Other Items |
5
|
5
|
0
|
5
|
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
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
4
N/A
|
3
-5%
|
(1)
N/A
|
3
N/A
|
(1)
N/A
|
(2)
-14%
|
(2)
-13%
|
(2)
-3%
|
(2)
-6%
|
(2)
-4%
|
(2)
+1%
|
(2)
+1%
|
(2)
-6%
|
(2)
+8%
|
(2)
-11%
|
(2)
-11%
|
(2)
N/A
|
(3)
-11%
|
(2)
+6%
|
(2)
+8%
|
(2)
-2%
|
(2)
-4%
|
(3)
-8%
|
(3)
-6%
|
(3)
-16%
|
(3)
-3%
|
(3)
+3%
|
(4)
-45%
|
(5)
-11%
|
(6)
-17%
|
(7)
-26%
|
(8)
-4%
|
(5)
+31%
|
(6)
-7%
|
(5)
+11%
|
(4)
+14%
|
(8)
-78%
|
(8)
-5%
|
(8)
-4%
|
(9)
-5%
|
(9)
-6%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
15
|
12
|
10
|
9
|
0
|
21
|
21
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
|
| Net Issuance of Debt |
2
|
3
|
1
|
1
|
7
|
5
|
4
|
4
|
(0)
|
1
|
2
|
1
|
8
|
7
|
9
|
9
|
13
|
11
|
7
|
9
|
4
|
5
|
7
|
6
|
10
|
11
|
10
|
10
|
13
|
22
|
38
|
50
|
38
|
29
|
12
|
6
|
13
|
23
|
37
|
45
|
48
|
|
| Other |
(4)
|
(6)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
4
N/A
|
11
+165%
|
12
+3%
|
10
-15%
|
16
+59%
|
7
-56%
|
26
+265%
|
25
-1%
|
21
-16%
|
22
+3%
|
2
-90%
|
1
-68%
|
8
+1 021%
|
7
-10%
|
9
+29%
|
18
+94%
|
22
+18%
|
20
-8%
|
16
-19%
|
8
-48%
|
3
-59%
|
5
+33%
|
7
+52%
|
6
-12%
|
10
+62%
|
10
+4%
|
9
-9%
|
9
+1%
|
13
+35%
|
22
+76%
|
38
+72%
|
50
+30%
|
38
-25%
|
29
-23%
|
12
-58%
|
5
-55%
|
12
+132%
|
22
+73%
|
35
+62%
|
43
+24%
|
50
+16%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
9
+380%
|
3
-66%
|
0
-94%
|
1
+200%
|
(9)
N/A
|
10
N/A
|
8
-16%
|
2
-76%
|
3
+73%
|
(12)
N/A
|
(9)
+25%
|
(0)
+95%
|
(3)
-657%
|
(3)
-4%
|
3
N/A
|
1
-66%
|
1
-27%
|
1
-14%
|
(4)
N/A
|
1
N/A
|
3
+284%
|
7
+152%
|
4
-49%
|
2
-53%
|
1
-48%
|
(5)
N/A
|
(4)
+23%
|
(3)
+4%
|
(2)
+42%
|
0
N/A
|
3
+793%
|
1
-58%
|
6
+414%
|
1
-83%
|
(0)
N/A
|
(2)
-31 904%
|
(4)
-143%
|
(1)
+65%
|
2
N/A
|
6
+276%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(7)
+3%
|
(9)
-29%
|
(15)
-62%
|
(15)
-5%
|
(16)
0%
|
(16)
+0%
|
(17)
-8%
|
(19)
-14%
|
(18)
+5%
|
(15)
+21%
|
(10)
+31%
|
(9)
+14%
|
(11)
-24%
|
(13)
-21%
|
(15)
-15%
|
(20)
-37%
|
(19)
+6%
|
(15)
+19%
|
(13)
+19%
|
(3)
+78%
|
(2)
+34%
|
0
N/A
|
(3)
N/A
|
(8)
-222%
|
(10)
-14%
|
(14)
-48%
|
(13)
+7%
|
(16)
-24%
|
(24)
-51%
|
(38)
-56%
|
(48)
-25%
|
(39)
+17%
|
(26)
+33%
|
(14)
+47%
|
(8)
+41%
|
(14)
-71%
|
(26)
-82%
|
(36)
-40%
|
(42)
-15%
|
(44)
-6%
|
|