Sovos Brands Inc
NASDAQ:SOVO
Cash Flow Statement
Cash Flow Statement
Sovos Brands Inc
Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||
Net Income |
8
|
2
|
6
|
(35)
|
(29)
|
(53)
|
(50)
|
(14)
|
(14)
|
30
|
|
Depreciation & Amortization |
46
|
38
|
47
|
38
|
39
|
39
|
38
|
37
|
35
|
34
|
|
Change in Deffered Taxes |
6
|
2
|
3
|
(13)
|
(16)
|
(14)
|
(13)
|
(4)
|
(6)
|
(3)
|
|
Stock-Based Compensation |
4
|
10
|
14
|
17
|
21
|
18
|
20
|
22
|
23
|
0
|
|
Other Non-Cash Items |
17
|
35
|
41
|
76
|
84
|
118
|
120
|
81
|
80
|
33
|
|
Cash Taxes Paid |
3
|
2
|
3
|
4
|
4
|
6
|
6
|
5
|
10
|
13
|
|
Cash Interest Paid |
26
|
29
|
34
|
28
|
29
|
25
|
29
|
33
|
37
|
43
|
|
Change in Working Capital |
(25)
|
(30)
|
(39)
|
(16)
|
(22)
|
(44)
|
(43)
|
(36)
|
(6)
|
12
|
|
Cash from Operating Activities |
52
N/A
|
47
-10%
|
58
+24%
|
51
-13%
|
55
+9%
|
45
-18%
|
51
+13%
|
64
+24%
|
90
+41%
|
105
+17%
|
|
Investing Cash Flow | |||||||||||
Capital Expenditures |
(6)
|
(14)
|
(21)
|
(21)
|
(20)
|
(13)
|
(8)
|
(7)
|
(9)
|
(12)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(153)
N/A
|
(14)
+91%
|
(21)
-51%
|
(21)
+0%
|
(20)
+6%
|
27
N/A
|
32
+18%
|
33
+4%
|
31
-7%
|
(12)
N/A
|
|
Financing Cash Flow | |||||||||||
Net Issuance of Common Stock |
0
|
303
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
492
|
96
|
96
|
(299)
|
(299)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash Paid for Dividends |
(400)
|
(400)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(4)
|
(2)
|
(2)
|
400
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
87
N/A
|
(4)
N/A
|
(4)
-1%
|
3
N/A
|
3
+1%
|
(0)
N/A
|
(0)
N/A
|
(0)
+13%
|
(0)
-29%
|
(0)
-43%
|
|
Change in Cash | |||||||||||
Net Change in Cash |
(14)
N/A
|
29
N/A
|
33
+14%
|
33
-1%
|
39
+19%
|
73
+87%
|
83
+15%
|
97
+16%
|
121
+24%
|
93
-23%
|
|
Free Cash Flow | |||||||||||
Free Cash Flow |
46
N/A
|
33
-28%
|
37
+12%
|
29
-20%
|
35
+21%
|
33
-8%
|
44
+34%
|
57
+31%
|
81
+41%
|
93
+16%
|