Sprout Social Inc
NASDAQ:SPT
Cash Flow Statement
Cash Flow Statement
Sprout Social Inc
| 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 |
(24)
|
(25)
|
(47)
|
(57)
|
(50)
|
(52)
|
(32)
|
(28)
|
(25)
|
(25)
|
(29)
|
(32)
|
(41)
|
(48)
|
(50)
|
(51)
|
(49)
|
(58)
|
(66)
|
(70)
|
(74)
|
(68)
|
(62)
|
(60)
|
(55)
|
(47)
|
|
| Depreciation & Amortization |
5
|
5
|
5
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
7
|
8
|
10
|
11
|
10
|
11
|
11
|
11
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
5
|
5
|
25
|
29
|
26
|
29
|
11
|
11
|
14
|
17
|
22
|
26
|
33
|
41
|
48
|
53
|
57
|
63
|
68
|
72
|
76
|
81
|
84
|
86
|
86
|
81
|
|
| Other Non-Cash Items |
9
|
11
|
33
|
39
|
37
|
40
|
22
|
23
|
26
|
30
|
36
|
42
|
51
|
60
|
68
|
75
|
79
|
88
|
95
|
97
|
100
|
102
|
102
|
106
|
109
|
107
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(6)
|
(5)
|
(7)
|
(8)
|
(8)
|
(6)
|
(3)
|
(1)
|
3
|
3
|
3
|
(0)
|
(6)
|
(11)
|
(14)
|
(16)
|
(21)
|
(29)
|
(27)
|
(31)
|
(27)
|
(24)
|
(24)
|
(29)
|
(34)
|
|
| Cash from Operating Activities |
(15)
N/A
|
(15)
+1%
|
(14)
+2%
|
(19)
-31%
|
(17)
+13%
|
(16)
+4%
|
(11)
+29%
|
(3)
+72%
|
5
N/A
|
12
+135%
|
15
+22%
|
17
+12%
|
14
-19%
|
10
-25%
|
11
+5%
|
14
+27%
|
19
+37%
|
12
-35%
|
6
-46%
|
9
+45%
|
5
-45%
|
20
+284%
|
26
+34%
|
33
+26%
|
36
+9%
|
37
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(50)
|
(50)
|
(50)
|
(66)
|
(14)
|
(11)
|
(21)
|
(34)
|
(51)
|
(28)
|
(36)
|
(15)
|
(9)
|
(136)
|
(85)
|
(55)
|
(33)
|
72
|
44
|
25
|
12
|
(42)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-6%
|
(1)
-12%
|
(1)
-41%
|
(51)
-4 658%
|
(52)
-2%
|
(54)
-3%
|
(70)
-30%
|
(18)
+74%
|
(13)
+25%
|
(22)
-66%
|
(36)
-61%
|
(52)
-47%
|
(29)
+44%
|
(38)
-28%
|
(16)
+56%
|
(10)
+37%
|
(138)
-1 229%
|
(87)
+37%
|
(58)
+33%
|
(36)
+38%
|
69
N/A
|
41
-41%
|
22
-46%
|
9
-60%
|
(46)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
40
|
40
|
140
|
150
|
150
|
192
|
52
|
42
|
42
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
0
|
2
|
2
|
2
|
0
|
2
|
2
|
|
| Net Issuance of Debt |
(7)
|
(11)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
55
|
45
|
40
|
(45)
|
(30)
|
(25)
|
(25)
|
14
|
|
| Other |
(1)
|
(3)
|
(15)
|
(18)
|
(21)
|
(19)
|
(8)
|
(4)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
33
N/A
|
26
-19%
|
124
+371%
|
131
+6%
|
128
-2%
|
173
+35%
|
44
-74%
|
38
-14%
|
41
+8%
|
(1)
N/A
|
(0)
+92%
|
(2)
-1 600%
|
(1)
+38%
|
(1)
+10%
|
(0)
+80%
|
(0)
-74%
|
0
N/A
|
74
+16 453%
|
54
-28%
|
44
-19%
|
38
-12%
|
(46)
N/A
|
(30)
+33%
|
(24)
+21%
|
(24)
-2%
|
15
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Net Change in Cash |
17
N/A
|
11
-36%
|
109
+887%
|
111
+2%
|
61
-45%
|
105
+73%
|
(21)
N/A
|
(35)
-69%
|
28
N/A
|
(2)
N/A
|
(7)
-203%
|
(21)
-179%
|
(40)
-92%
|
(20)
+49%
|
(27)
-35%
|
(3)
+88%
|
9
N/A
|
(51)
N/A
|
(26)
+49%
|
(5)
+81%
|
8
N/A
|
43
+463%
|
37
-14%
|
31
-14%
|
21
-34%
|
6
-72%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(16)
N/A
|
(15)
+1%
|
(15)
+1%
|
(20)
-32%
|
(18)
+11%
|
(18)
-3%
|
(15)
+16%
|
(7)
+54%
|
2
N/A
|
10
+547%
|
14
+43%
|
16
+12%
|
12
-22%
|
9
-30%
|
9
+4%
|
12
+32%
|
17
+46%
|
10
-40%
|
4
-57%
|
7
+50%
|
2
-68%
|
17
+710%
|
23
+38%
|
30
+29%
|
33
+9%
|
33
+0%
|
|