Sharecare Inc
NASDAQ:SHCR
Cash Flow Statement
Cash Flow Statement
Sharecare Inc
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 |
(92)
|
(87)
|
(124)
|
(85)
|
(92)
|
(101)
|
(85)
|
(119)
|
(116)
|
(122)
|
(120)
|
(130)
|
|
Depreciation & Amortization |
31
|
25
|
28
|
33
|
36
|
40
|
43
|
45
|
50
|
53
|
56
|
61
|
|
Change in Deffered Taxes |
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
|
Stock-Based Compensation |
31
|
34
|
45
|
47
|
68
|
84
|
83
|
70
|
46
|
40
|
43
|
47
|
|
Other Non-Cash Items |
48
|
55
|
77
|
29
|
27
|
28
|
20
|
54
|
43
|
42
|
43
|
50
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
12
|
11
|
22
|
20
|
18
|
14
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
24
|
17
|
(6)
|
(28)
|
(31)
|
(58)
|
(40)
|
(29)
|
(37)
|
(5)
|
(9)
|
5
|
|
Cash from Operating Activities |
10
N/A
|
10
-6%
|
(26)
N/A
|
(54)
-105%
|
(62)
-14%
|
(94)
-53%
|
(64)
+32%
|
(50)
+23%
|
(61)
-23%
|
(31)
+49%
|
(30)
+2%
|
(14)
+54%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
Other Items |
(26)
|
(25)
|
(99)
|
(110)
|
(109)
|
(115)
|
(44)
|
(41)
|
(38)
|
(32)
|
(32)
|
(27)
|
|
Cash from Investing Activities |
(28)
N/A
|
(26)
+7%
|
(101)
-288%
|
(112)
-11%
|
(111)
+1%
|
(118)
-6%
|
(47)
+60%
|
(44)
+5%
|
(42)
+6%
|
(35)
+15%
|
(35)
0%
|
(29)
+19%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
9
|
59
|
60
|
36
|
37
|
(11)
|
(11)
|
6
|
5
|
0
|
(8)
|
(10)
|
|
Net Issuance of Debt |
16
|
(24)
|
(57)
|
(47)
|
(67)
|
(34)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other |
(0)
|
(0)
|
427
|
426
|
426
|
426
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
26
N/A
|
35
+37%
|
430
+1 128%
|
415
-4%
|
396
-5%
|
381
-4%
|
(12)
N/A
|
6
N/A
|
4
-31%
|
(1)
N/A
|
(9)
-594%
|
(12)
-30%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
Net Change in Cash |
7
N/A
|
19
+174%
|
303
+1 527%
|
249
-18%
|
223
-10%
|
169
-24%
|
(123)
N/A
|
(89)
+28%
|
(99)
-12%
|
(67)
+32%
|
(75)
-11%
|
(54)
+27%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
8
N/A
|
8
+4%
|
(29)
N/A
|
(57)
-98%
|
(64)
-14%
|
(97)
-52%
|
(67)
+31%
|
(53)
+20%
|
(65)
-21%
|
(35)
+46%
|
(34)
+3%
|
(16)
+54%
|