NCS Multistage Holdings Inc
NASDAQ:NCSM
Cash Flow Statement
Cash Flow Statement
NCS Multistage Holdings Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
11
|
(17)
|
(18)
|
(3)
|
0
|
4
|
1
|
7
|
9
|
13
|
(185)
|
(207)
|
(224)
|
(225)
|
(23)
|
(62)
|
(51)
|
(63)
|
(39)
|
6
|
10
|
18
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(14)
|
(41)
|
(41)
|
(3)
|
|
Depreciation & Amortization |
40
|
26
|
26
|
26
|
26
|
27
|
28
|
25
|
23
|
20
|
18
|
16
|
14
|
12
|
10
|
10
|
9
|
7
|
6
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
|
Change in Deffered Taxes |
(16)
|
(11)
|
(9)
|
(9)
|
(13)
|
(15)
|
(19)
|
(18)
|
(13)
|
(8)
|
(29)
|
(19)
|
(17)
|
(17)
|
9
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
(14)
|
5
|
7
|
2
|
2
|
5
|
12
|
12
|
14
|
14
|
238
|
237
|
246
|
248
|
22
|
75
|
65
|
65
|
58
|
6
|
6
|
5
|
8
|
9
|
9
|
8
|
9
|
25
|
49
|
49
|
8
|
|
Cash Taxes Paid |
0
|
(0)
|
0
|
0
|
0
|
0
|
4
|
15
|
21
|
23
|
22
|
7
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
|
Cash Interest Paid |
0
|
6
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(5)
|
11
|
5
|
(8)
|
(9)
|
(15)
|
(6)
|
(21)
|
(17)
|
(18)
|
(28)
|
(8)
|
(6)
|
(7)
|
(1)
|
2
|
11
|
21
|
14
|
15
|
(3)
|
1
|
2
|
(4)
|
(6)
|
(16)
|
(14)
|
(12)
|
(10)
|
(7)
|
(5)
|
|
Cash from Operating Activities |
15
N/A
|
14
-10%
|
11
-22%
|
8
-25%
|
7
-15%
|
6
-6%
|
16
+151%
|
5
-67%
|
17
+216%
|
21
+26%
|
14
-33%
|
19
+38%
|
13
-35%
|
11
-11%
|
18
+60%
|
25
+37%
|
32
+30%
|
28
-14%
|
35
+27%
|
30
-15%
|
16
-46%
|
27
+70%
|
12
-58%
|
7
-37%
|
5
-28%
|
(4)
N/A
|
(1)
+66%
|
3
N/A
|
3
-12%
|
6
+125%
|
5
-23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(10)
|
(16)
|
(18)
|
(16)
|
(11)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
Other Items |
(0)
|
(1)
|
(1)
|
(6)
|
(6)
|
(80)
|
(80)
|
(75)
|
(75)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
|
Cash from Investing Activities |
(1)
N/A
|
(1)
-1%
|
(2)
-39%
|
(8)
-355%
|
(10)
-25%
|
(86)
-718%
|
(85)
+1%
|
(80)
+6%
|
(80)
0%
|
(10)
+88%
|
(15)
-58%
|
(17)
-11%
|
(16)
+7%
|
(10)
+36%
|
(5)
+51%
|
(3)
+48%
|
(1)
+43%
|
(2)
-17%
|
(1)
+39%
|
(1)
+36%
|
(1)
-12%
|
(0)
+76%
|
(0)
-144%
|
(1)
-20%
|
(0)
+21%
|
(1)
-38%
|
(1)
-21%
|
(1)
-47%
|
(1)
-34%
|
(2)
-28%
|
(2)
+5%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
40
|
40
|
(0)
|
(0)
|
151
|
151
|
151
|
152
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
(52)
|
(40)
|
0
|
(2)
|
(85)
|
(64)
|
(64)
|
(63)
|
17
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
1
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
6
|
9
|
10
|
11
|
11
|
12
|
10
|
|
Other |
0
|
(0)
|
(0)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
(2)
|
(10)
|
(15)
|
(20)
|
(24)
|
(19)
|
(14)
|
(25)
|
(33)
|
(31)
|
(32)
|
(16)
|
(3)
|
(5)
|
(9)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(12)
|
|
Cash from Financing Activities |
(13)
N/A
|
(1)
+96%
|
(0)
+40%
|
(3)
-763%
|
63
N/A
|
84
+33%
|
84
+0%
|
86
+3%
|
18
-79%
|
(4)
N/A
|
(5)
-46%
|
(13)
-149%
|
(18)
-38%
|
(23)
-31%
|
(27)
-19%
|
(18)
+33%
|
(11)
+40%
|
(22)
-98%
|
(30)
-37%
|
(33)
-10%
|
(33)
-1%
|
(17)
+48%
|
(4)
+76%
|
(3)
+31%
|
(3)
-9%
|
(3)
-1%
|
(3)
+16%
|
(3)
0%
|
(1)
+46%
|
(2)
-24%
|
(2)
-33%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
1
|
(0)
|
(1)
|
(0)
|
(2)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Net Change in Cash |
1
N/A
|
12
+1 554%
|
9
-27%
|
(4)
N/A
|
59
N/A
|
4
-93%
|
16
+277%
|
12
-25%
|
(47)
N/A
|
7
N/A
|
(9)
N/A
|
(12)
-35%
|
(21)
-83%
|
(23)
-8%
|
(14)
+39%
|
3
N/A
|
19
+447%
|
4
-78%
|
4
+5%
|
(4)
N/A
|
(17)
-394%
|
10
N/A
|
7
-33%
|
4
-46%
|
1
-71%
|
(9)
N/A
|
(6)
+31%
|
(2)
+68%
|
(1)
+37%
|
2
N/A
|
0
-68%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
14
N/A
|
13
-6%
|
10
-28%
|
5
-43%
|
2
-61%
|
0
-83%
|
11
+2 954%
|
0
-98%
|
11
+4 787%
|
11
-4%
|
(2)
N/A
|
2
N/A
|
(4)
N/A
|
0
N/A
|
12
+9 550%
|
21
+79%
|
29
+42%
|
25
-16%
|
33
+34%
|
28
-15%
|
14
-49%
|
26
+87%
|
11
-59%
|
6
-41%
|
4
-30%
|
(5)
N/A
|
(3)
+51%
|
2
N/A
|
1
-54%
|
4
+409%
|
3
-34%
|