Summer Infant Inc
NASDAQ:SUMR
Cash Flow Statement
Cash Flow Statement
Summer Infant Inc
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-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 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
3
|
(65)
|
(66)
|
(67)
|
(66)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(4)
|
(6)
|
(9)
|
(9)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(2)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(2)
|
1
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(7)
|
|
Depreciation & Amortization |
7
|
7
|
8
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
6
|
5
|
5
|
5
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
|
Change in Deffered Taxes |
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
Other Non-Cash Items |
1
|
71
|
71
|
71
|
71
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
4
|
6
|
2
|
4
|
5
|
2
|
3
|
1
|
0
|
2
|
3
|
4
|
4
|
4
|
6
|
6
|
4
|
4
|
2
|
2
|
|
Cash Taxes Paid |
1
|
2
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Cash Interest Paid |
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
|
Change in Working Capital |
(12)
|
(16)
|
1
|
9
|
25
|
25
|
15
|
16
|
(1)
|
(8)
|
(12)
|
(9)
|
(3)
|
8
|
14
|
16
|
8
|
6
|
6
|
(1)
|
5
|
(2)
|
(5)
|
0
|
0
|
4
|
3
|
(7)
|
(7)
|
0
|
(2)
|
10
|
15
|
6
|
10
|
5
|
(1)
|
(8)
|
(11)
|
(6)
|
|
Cash from Operating Activities |
3
N/A
|
2
-29%
|
5
+127%
|
12
+140%
|
28
+126%
|
22
-20%
|
19
-14%
|
19
+0%
|
2
-88%
|
(3)
N/A
|
(6)
-103%
|
(4)
+37%
|
(2)
+49%
|
7
N/A
|
9
+28%
|
11
+17%
|
6
-42%
|
6
-2%
|
9
+40%
|
2
-76%
|
9
+311%
|
2
-74%
|
1
-44%
|
5
+354%
|
6
+2%
|
8
+41%
|
6
-29%
|
(6)
N/A
|
(7)
-19%
|
1
N/A
|
2
+76%
|
15
+564%
|
22
+50%
|
16
-26%
|
18
+9%
|
14
-20%
|
7
-53%
|
(3)
N/A
|
(8)
-217%
|
(8)
+9%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Other Items |
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 from Investing Activities |
(7)
N/A
|
(6)
+15%
|
(6)
-7%
|
(6)
+3%
|
(5)
+13%
|
(5)
+4%
|
(4)
+12%
|
(4)
+1%
|
(4)
N/A
|
(4)
+8%
|
(3)
+24%
|
(3)
-6%
|
(3)
+6%
|
(3)
-6%
|
(4)
-13%
|
(3)
+10%
|
(3)
-5%
|
(3)
+16%
|
(2)
+19%
|
(3)
-15%
|
(2)
+11%
|
(3)
-14%
|
(3)
-17%
|
(3)
-2%
|
(4)
-13%
|
(4)
-5%
|
(3)
+7%
|
(4)
-1%
|
(3)
+7%
|
(3)
+16%
|
(2)
+15%
|
(2)
+24%
|
(2)
+3%
|
(2)
+9%
|
(1)
+18%
|
(1)
+5%
|
(1)
+32%
|
(1)
-10%
|
(1)
-37%
|
(1)
+12%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
1
|
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
|
|
Net Issuance of Debt |
6
|
13
|
2
|
(6)
|
(25)
|
(28)
|
(16)
|
(14)
|
0
|
7
|
9
|
7
|
6
|
(3)
|
(5)
|
(9)
|
(4)
|
(4)
|
(7)
|
1
|
(6)
|
0
|
1
|
(3)
|
(1)
|
(2)
|
(0)
|
12
|
10
|
1
|
0
|
(13)
|
(20)
|
(14)
|
(15)
|
(12)
|
(5)
|
4
|
10
|
9
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(0)
|
|
Cash from Financing Activities |
6
N/A
|
13
+106%
|
3
-78%
|
(5)
N/A
|
(25)
-349%
|
(28)
-12%
|
(16)
+43%
|
(14)
+10%
|
0
N/A
|
7
+1 564%
|
9
+29%
|
7
-24%
|
6
-14%
|
(3)
N/A
|
(5)
-77%
|
(9)
-73%
|
(4)
+61%
|
(4)
-8%
|
(7)
-73%
|
1
N/A
|
(6)
N/A
|
0
N/A
|
1
+13 100%
|
(3)
N/A
|
(3)
0%
|
(4)
-45%
|
(2)
+49%
|
10
N/A
|
10
+1%
|
1
-86%
|
0
-96%
|
(13)
N/A
|
(20)
-51%
|
(14)
+27%
|
(17)
-15%
|
(13)
+20%
|
(6)
+51%
|
3
N/A
|
10
+252%
|
9
-9%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
2
N/A
|
10
+301%
|
2
-81%
|
1
-52%
|
(2)
N/A
|
(10)
-473%
|
(2)
+85%
|
0
N/A
|
(2)
N/A
|
(0)
+82%
|
(0)
+9%
|
(1)
-245%
|
(0)
+85%
|
0
N/A
|
(0)
N/A
|
(1)
-225%
|
(0)
+71%
|
(0)
+71%
|
0
N/A
|
0
+329%
|
0
-17%
|
(0)
N/A
|
(0)
-23%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-87%
|
0
+150%
|
(0)
N/A
|
(0)
-14%
|
(0)
+20%
|
(0)
+34%
|
0
N/A
|
0
-29%
|
0
-40%
|
(0)
N/A
|
(0)
-67%
|
(0)
-15%
|
0
N/A
|
0
+650%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(4)
N/A
|
(3)
+3%
|
(1)
+72%
|
6
N/A
|
23
+252%
|
17
-24%
|
15
-15%
|
15
+1%
|
(2)
N/A
|
(7)
-271%
|
(9)
-32%
|
(7)
+23%
|
(5)
+31%
|
4
N/A
|
6
+39%
|
8
+34%
|
3
-61%
|
3
+14%
|
7
+88%
|
(1)
N/A
|
6
N/A
|
(0)
N/A
|
(2)
-294%
|
2
N/A
|
2
-12%
|
4
+103%
|
2
-50%
|
(9)
N/A
|
(10)
-9%
|
(1)
+85%
|
(0)
+91%
|
13
N/A
|
20
+57%
|
15
-27%
|
16
+11%
|
13
-21%
|
6
-55%
|
(4)
N/A
|
(10)
-171%
|
(9)
+9%
|