Olaplex Holdings Inc
NASDAQ:OLPX
Cash Flow Statement
Cash Flow Statement
Olaplex Holdings Inc
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 |
213
|
221
|
283
|
276
|
280
|
244
|
203
|
122
|
81
|
62
|
|
Depreciation & Amortization |
61
|
49
|
61
|
49
|
48
|
49
|
49
|
49
|
51
|
50
|
|
Change in Deffered Taxes |
2
|
3
|
1
|
(2)
|
(6)
|
9
|
12
|
14
|
16
|
2
|
|
Stock-Based Compensation |
5
|
4
|
6
|
6
|
6
|
7
|
8
|
9
|
9
|
0
|
|
Other Non-Cash Items |
15
|
3
|
28
|
28
|
31
|
33
|
13
|
18
|
19
|
20
|
|
Cash Taxes Paid |
26
|
34
|
34
|
46
|
73
|
60
|
60
|
34
|
15
|
8
|
|
Cash Interest Paid |
62
|
58
|
69
|
40
|
36
|
41
|
45
|
57
|
64
|
60
|
|
Change in Working Capital |
(65)
|
(75)
|
(101)
|
(96)
|
(102)
|
(80)
|
(46)
|
(0)
|
35
|
44
|
|
Cash from Operating Activities |
226
N/A
|
200
-11%
|
272
+36%
|
253
-7%
|
252
-1%
|
255
+2%
|
231
-9%
|
202
-13%
|
202
0%
|
178
-12%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
|
Other Items |
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(5)
N/A
|
(6)
-17%
|
(7)
-8%
|
(7)
-4%
|
(3)
+63%
|
(3)
-4%
|
(3)
-4%
|
(4)
-36%
|
(4)
-3%
|
(4)
+7%
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
1
|
2
|
2
|
2
|
2
|
2
|
4
|
5
|
6
|
5
|
|
Net Issuance of Debt |
277
|
(20)
|
(122)
|
(114)
|
(110)
|
(105)
|
(7)
|
(7)
|
(7)
|
(8)
|
|
Other |
(475)
|
0
|
(13)
|
(13)
|
(13)
|
(13)
|
(0)
|
(17)
|
(17)
|
(27)
|
|
Cash from Financing Activities |
(197)
N/A
|
(18)
+91%
|
(133)
-626%
|
(124)
+6%
|
(121)
+3%
|
(116)
+4%
|
(3)
+98%
|
(18)
-600%
|
(18)
+2%
|
(30)
-69%
|
|
Change in Cash | |||||||||||
Net Change in Cash |
23
N/A
|
175
+666%
|
132
-25%
|
122
-8%
|
128
+5%
|
136
+7%
|
226
+66%
|
180
-20%
|
180
0%
|
144
-20%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
225
N/A
|
198
-12%
|
270
+36%
|
251
-7%
|
249
-1%
|
253
+1%
|
229
-10%
|
199
-13%
|
198
0%
|
174
-12%
|