Kidpik Corp
NASDAQ:PIK
Cash Flow Statement
Cash Flow Statement
Kidpik Corp
| Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
(5)
|
(5)
|
(6)
|
(8)
|
(6)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(10)
|
(10)
|
(9)
|
(8)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(2)
|
(6)
|
(7)
|
(7)
|
(7)
|
(1)
|
1
|
4
|
6
|
5
|
5
|
4
|
3
|
|
| Cash from Operating Activities |
(6)
N/A
|
(7)
-13%
|
(11)
-62%
|
(13)
-20%
|
(12)
+9%
|
(12)
-3%
|
(7)
+46%
|
(5)
+30%
|
(2)
+53%
|
(0)
+97%
|
(0)
-353%
|
(1)
-69%
|
(1)
-144%
|
(1)
-11%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+59%
|
(0)
-1 095%
|
(0)
-37%
|
(0)
-23%
|
(0)
-15%
|
(0)
+45%
|
(0)
-119%
|
(0)
+13%
|
(0)
+11%
|
(0)
+7%
|
(0)
+97%
|
(0)
+43%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
17
|
0
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
5
|
5
|
2
|
2
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
|
| Other |
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
7
N/A
|
7
+7%
|
19
+168%
|
18
-4%
|
14
-23%
|
12
-10%
|
(1)
N/A
|
(0)
+66%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
1
+313%
|
1
+18%
|
|
| Change in Cash | |||||||||||||||
| Net Change in Cash |
0
N/A
|
0
-59%
|
8
+3 739%
|
5
-39%
|
2
-63%
|
(0)
N/A
|
(8)
-5 776%
|
(5)
+34%
|
(2)
+55%
|
(0)
+93%
|
(0)
-152%
|
(0)
+37%
|
(0)
+51%
|
(0)
+58%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(7)
-13%
|
(11)
-63%
|
(13)
-20%
|
(12)
+9%
|
(13)
-3%
|
(7)
+46%
|
(5)
+29%
|
(2)
+52%
|
(0)
+93%
|
(0)
-159%
|
(1)
-37%
|
(1)
-144%
|
(1)
-11%
|
|