Upstart Holdings Inc
NASDAQ:UPST
Cash Flow Statement
Cash Flow Statement
Upstart Holdings Inc
| 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 |
6
|
16
|
53
|
78
|
135
|
158
|
91
|
6
|
(109)
|
(271)
|
(269)
|
(253)
|
(240)
|
(175)
|
(202)
|
(168)
|
(129)
|
(66)
|
(6)
|
32
|
|
| Depreciation & Amortization |
2
|
3
|
5
|
6
|
8
|
10
|
11
|
12
|
14
|
17
|
18
|
19
|
25
|
24
|
24
|
25
|
21
|
21
|
22
|
23
|
|
| Stock-Based Compensation |
12
|
20
|
41
|
55
|
73
|
90
|
99
|
115
|
126
|
175
|
177
|
176
|
175
|
137
|
138
|
136
|
133
|
127
|
129
|
129
|
|
| Other Non-Cash Items |
40
|
50
|
64
|
56
|
68
|
94
|
133
|
169
|
92
|
186
|
202
|
79
|
158
|
61
|
16
|
88
|
75
|
55
|
42
|
39
|
|
| Cash Taxes Paid |
0
|
0
|
2
|
(2)
|
(2)
|
(2)
|
(4)
|
0
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
1
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
8
|
9
|
11
|
4
|
3
|
4
|
5
|
8
|
12
|
19
|
21
|
27
|
37
|
41
|
49
|
49
|
43
|
38
|
41
|
43
|
|
| Change in Working Capital |
(32)
|
(9)
|
30
|
109
|
(43)
|
(403)
|
(522)
|
(619)
|
(655)
|
(400)
|
(202)
|
(48)
|
(55)
|
99
|
81
|
207
|
219
|
119
|
(124)
|
(461)
|
|
| Cash from Operating Activities |
16
N/A
|
59
+275%
|
152
+158%
|
248
+64%
|
168
-32%
|
(142)
N/A
|
(288)
-103%
|
(433)
-50%
|
(658)
-52%
|
(467)
+29%
|
(251)
+46%
|
(202)
+19%
|
(112)
+45%
|
8
N/A
|
(80)
N/A
|
152
N/A
|
186
+23%
|
129
-31%
|
(65)
N/A
|
(367)
-463%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(10)
|
(11)
|
(15)
|
(20)
|
(23)
|
(24)
|
(23)
|
(23)
|
(18)
|
(15)
|
(12)
|
(8)
|
(9)
|
(8)
|
(10)
|
(14)
|
(16)
|
(18)
|
|
| Other Items |
142
|
144
|
107
|
(105)
|
(129)
|
(120)
|
(86)
|
(25)
|
(91)
|
(122)
|
(156)
|
(158)
|
(106)
|
(122)
|
(159)
|
(181)
|
(228)
|
(264)
|
(296)
|
(369)
|
|
| Cash from Investing Activities |
137
N/A
|
137
+1%
|
97
-30%
|
(115)
N/A
|
(144)
-25%
|
(140)
+3%
|
(109)
+22%
|
(49)
+55%
|
(114)
-134%
|
(145)
-27%
|
(174)
-20%
|
(174)
+0%
|
(118)
+32%
|
(130)
-10%
|
(168)
-29%
|
(190)
-13%
|
(238)
-25%
|
(279)
-17%
|
(312)
-12%
|
(387)
-24%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
162
|
163
|
429
|
381
|
224
|
233
|
(154)
|
(127)
|
(158)
|
(161)
|
(34)
|
(8)
|
21
|
20
|
16
|
(17)
|
(11)
|
(4)
|
(3)
|
(23)
|
|
| Net Issuance of Debt |
(82)
|
(103)
|
(139)
|
564
|
647
|
741
|
863
|
267
|
288
|
229
|
71
|
237
|
193
|
130
|
314
|
82
|
563
|
532
|
500
|
931
|
|
| Other |
(1)
|
(1)
|
(1)
|
(16)
|
(16)
|
0
|
(16)
|
(0)
|
(17)
|
(17)
|
(17)
|
(68)
|
(49)
|
(41)
|
(31)
|
13
|
8
|
23
|
22
|
27
|
|
| Cash from Financing Activities |
79
N/A
|
60
-24%
|
289
+383%
|
928
+221%
|
855
-8%
|
958
+12%
|
694
-28%
|
140
-80%
|
113
-19%
|
51
-55%
|
20
-61%
|
161
+707%
|
165
+3%
|
109
-34%
|
299
+174%
|
79
-74%
|
560
+611%
|
551
-2%
|
519
-6%
|
935
+80%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
231
N/A
|
256
+11%
|
537
+110%
|
1 061
+97%
|
880
-17%
|
677
-23%
|
297
-56%
|
(342)
N/A
|
(659)
-93%
|
(561)
+15%
|
(405)
+28%
|
(215)
+47%
|
(65)
+70%
|
(13)
+80%
|
51
N/A
|
41
-20%
|
508
+1 148%
|
400
-21%
|
141
-65%
|
181
+29%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
10
N/A
|
53
+421%
|
142
+170%
|
237
+67%
|
153
-35%
|
(161)
N/A
|
(311)
-93%
|
(457)
-47%
|
(681)
-49%
|
(490)
+28%
|
(269)
+45%
|
(218)
+19%
|
(124)
+43%
|
(0)
+100%
|
(89)
-356 444%
|
143
N/A
|
176
+23%
|
114
-35%
|
(82)
N/A
|
(385)
-372%
|
|