PhenixFIN Corp
NASDAQ:PFX
Cash Flow Statement
Cash Flow Statement
PhenixFIN Corp
| Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-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 |
10
|
14
|
18
|
19
|
22
|
28
|
33
|
32
|
39
|
44
|
45
|
58
|
52
|
20
|
19
|
11
|
(15)
|
(36)
|
(47)
|
(41)
|
(28)
|
18
|
5
|
(6)
|
(15)
|
(53)
|
(70)
|
(100)
|
(111)
|
(89)
|
(85)
|
(88)
|
(97)
|
(82)
|
(137)
|
(99)
|
(66)
|
(76)
|
10
|
10
|
1
|
13
|
8
|
(9)
|
(6)
|
(7)
|
(3)
|
15
|
27
|
27
|
26
|
20
|
19
|
17
|
10
|
6
|
4
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
|
| Other Non-Cash Items |
1
|
5
|
16
|
26
|
81
|
115
|
154
|
198
|
191
|
265
|
249
|
330
|
399
|
424
|
468
|
387
|
339
|
351
|
382
|
333
|
403
|
294
|
238
|
355
|
322
|
367
|
426
|
446
|
385
|
353
|
285
|
288
|
330
|
342
|
392
|
255
|
172
|
197
|
99
|
101
|
141
|
125
|
139
|
151
|
133
|
77
|
69
|
50
|
44
|
46
|
62
|
99
|
99
|
109
|
136
|
114
|
100
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
3
|
6
|
7
|
9
|
13
|
14
|
17
|
19
|
17
|
19
|
21
|
21
|
24
|
23
|
21
|
25
|
26
|
26
|
30
|
27
|
25
|
25
|
25
|
21
|
25
|
24
|
22
|
26
|
21
|
23
|
20
|
18
|
14
|
11
|
9
|
8
|
7
|
6
|
5
|
4
|
4
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
8
|
9
|
|
| Change in Working Capital |
(115)
|
(168)
|
(215)
|
(251)
|
(271)
|
(388)
|
(411)
|
(513)
|
(548)
|
(560)
|
(644)
|
(693)
|
(853)
|
(833)
|
(722)
|
(550)
|
(345)
|
(232)
|
(201)
|
(163)
|
(102)
|
(96)
|
(123)
|
(189)
|
(241)
|
(281)
|
(244)
|
(191)
|
(194)
|
(150)
|
(133)
|
(116)
|
(54)
|
(39)
|
(33)
|
(32)
|
(28)
|
(9)
|
(15)
|
(34)
|
(47)
|
(132)
|
(147)
|
(152)
|
(156)
|
(94)
|
(88)
|
(78)
|
(91)
|
(82)
|
(82)
|
(116)
|
(100)
|
(181)
|
(202)
|
(174)
|
(172)
|
|
| Cash from Operating Activities |
(105)
N/A
|
(149)
-42%
|
(181)
-22%
|
(206)
-14%
|
(168)
+19%
|
(245)
-46%
|
(224)
+9%
|
(283)
-26%
|
(318)
-12%
|
(251)
+21%
|
(350)
-39%
|
(305)
+13%
|
(400)
-31%
|
(388)
+3%
|
(234)
+40%
|
(150)
+36%
|
(21)
+86%
|
84
N/A
|
135
+60%
|
129
-4%
|
273
+112%
|
216
-21%
|
120
-45%
|
158
+32%
|
66
-58%
|
31
-52%
|
111
+255%
|
155
+39%
|
79
-49%
|
113
+44%
|
67
-41%
|
83
+25%
|
180
+116%
|
221
+23%
|
223
+1%
|
124
-44%
|
78
-37%
|
111
+42%
|
94
-15%
|
77
-18%
|
95
+24%
|
5
-94%
|
(1)
N/A
|
(9)
-944%
|
(29)
-212%
|
(24)
+17%
|
(22)
+9%
|
(14)
+38%
|
(21)
-52%
|
(9)
+56%
|
6
N/A
|
3
-55%
|
16
+458%
|
(57)
N/A
|
(57)
0%
|
(56)
+3%
|
(67)
-21%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
131
|
131
|
0
|
0
|
72
|
146
|
146
|
210
|
225
|
152
|
234
|
247
|
241
|
241
|
151
|
72
|
(21)
|
(22)
|
(24)
|
(22)
|
(13)
|
(12)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(8)
|
0
|
(20)
|
(19)
|
(17)
|
0
|
(4)
|
(5)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
(0)
|
33
|
91
|
149
|
110
|
191
|
144
|
130
|
146
|
140
|
169
|
130
|
266
|
228
|
175
|
178
|
99
|
(4)
|
(52)
|
(57)
|
(105)
|
(68)
|
8
|
(2)
|
(19)
|
(44)
|
(88)
|
(90)
|
(77)
|
(69)
|
(40)
|
(165)
|
(163)
|
(200)
|
(235)
|
(121)
|
(106)
|
(131)
|
(96)
|
(74)
|
(74)
|
(55)
|
(55)
|
(55)
|
(55)
|
0
|
(23)
|
(27)
|
(31)
|
0
|
(8)
|
(25)
|
(25)
|
(41)
|
(53)
|
(32)
|
(44)
|
|
| Cash Paid for Dividends |
(6)
|
(11)
|
(16)
|
(18)
|
(23)
|
(27)
|
(32)
|
(39)
|
(43)
|
(50)
|
(56)
|
(64)
|
(73)
|
(80)
|
(80)
|
(78)
|
(74)
|
(69)
|
(68)
|
(67)
|
(62)
|
(57)
|
(53)
|
(45)
|
(41)
|
(38)
|
(35)
|
(32)
|
(28)
|
(25)
|
(19)
|
(14)
|
(8)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
(6)
|
(3)
|
(3)
|
|
| Other |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(64)
|
(6)
|
(7)
|
(6)
|
53
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(4)
|
(7)
|
(7)
|
(6)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
55
|
55
|
55
|
(0)
|
22
|
31
|
36
|
36
|
13
|
26
|
76
|
98
|
106
|
90
|
54
|
|
| Cash from Financing Activities |
122
N/A
|
150
+23%
|
71
-53%
|
127
+79%
|
155
+22%
|
245
+58%
|
251
+3%
|
293
+17%
|
322
+10%
|
296
-8%
|
343
+16%
|
308
-10%
|
428
+39%
|
383
-10%
|
240
-37%
|
169
-30%
|
(1)
N/A
|
(102)
-20 240%
|
(151)
-49%
|
(153)
-1%
|
(184)
-20%
|
(138)
+25%
|
(49)
+65%
|
(52)
-5%
|
(62)
-20%
|
(83)
-35%
|
(130)
-55%
|
(129)
+0%
|
(112)
+13%
|
(100)
+10%
|
(59)
+42%
|
(178)
-203%
|
(171)
+4%
|
(202)
-18%
|
(235)
-16%
|
(121)
+48%
|
(106)
+13%
|
(131)
-23%
|
(96)
+26%
|
(76)
+21%
|
(82)
-8%
|
(8)
+90%
|
(21)
-147%
|
(19)
+7%
|
(17)
+8%
|
(18)
-1%
|
(5)
+72%
|
0
N/A
|
4
N/A
|
4
-7%
|
2
-47%
|
(5)
N/A
|
45
N/A
|
51
+13%
|
46
-10%
|
54
+16%
|
7
-87%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
17
N/A
|
1
-92%
|
(110)
N/A
|
(79)
+28%
|
(12)
+84%
|
0
N/A
|
28
+9 167%
|
10
-63%
|
4
-64%
|
45
+1 103%
|
(7)
N/A
|
4
N/A
|
28
+662%
|
(4)
N/A
|
7
N/A
|
19
+194%
|
(21)
N/A
|
(18)
+16%
|
(16)
+7%
|
(24)
-49%
|
89
N/A
|
78
-12%
|
71
-9%
|
106
+50%
|
4
-96%
|
(52)
N/A
|
(18)
+65%
|
26
N/A
|
(33)
N/A
|
13
N/A
|
8
-38%
|
(95)
N/A
|
9
N/A
|
19
+122%
|
(12)
N/A
|
3
N/A
|
(28)
N/A
|
(19)
+30%
|
(2)
+90%
|
1
N/A
|
13
+2 050%
|
(3)
N/A
|
(22)
-594%
|
(29)
-33%
|
(47)
-64%
|
(42)
+11%
|
(27)
+35%
|
(14)
+50%
|
(17)
-24%
|
(5)
+67%
|
8
N/A
|
(2)
N/A
|
62
N/A
|
(5)
N/A
|
(10)
-119%
|
(1)
+88%
|
(60)
-5 004%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(105)
N/A
|
(149)
-42%
|
(181)
-22%
|
(206)
-14%
|
(168)
+19%
|
(245)
-46%
|
(224)
+9%
|
(283)
-26%
|
(318)
-12%
|
(251)
+21%
|
(350)
-39%
|
(305)
+13%
|
(400)
-31%
|
(388)
+3%
|
(234)
+40%
|
(150)
+36%
|
(21)
+86%
|
84
N/A
|
135
+60%
|
129
-4%
|
273
+112%
|
216
-21%
|
120
-45%
|
158
+32%
|
66
-58%
|
31
-52%
|
111
+255%
|
155
+39%
|
79
-49%
|
113
+44%
|
67
-41%
|
83
+25%
|
180
+116%
|
221
+23%
|
223
+1%
|
124
-44%
|
78
-37%
|
111
+42%
|
94
-15%
|
77
-18%
|
95
+24%
|
5
-94%
|
(1)
N/A
|
(9)
-944%
|
(29)
-212%
|
(24)
+17%
|
(22)
+9%
|
(14)
+38%
|
(21)
-52%
|
(9)
+56%
|
6
N/A
|
3
-55%
|
16
+458%
|
(57)
N/A
|
(57)
0%
|
(56)
+3%
|
(67)
-21%
|
|