Venus Concept Inc
NASDAQ:VERO
Cash Flow Statement
Cash Flow Statement
Venus Concept Inc
| Dec-2016 | Mar-2017 | Jun-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 | 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 |
(22)
|
(21)
|
(21)
|
(22)
|
(18)
|
(20)
|
(21)
|
(22)
|
(29)
|
(29)
|
(26)
|
(28)
|
(42)
|
(86)
|
(92)
|
(91)
|
(83)
|
(42)
|
(32)
|
(33)
|
(22)
|
(21)
|
(32)
|
(38)
|
(44)
|
(45)
|
(41)
|
(36)
|
(37)
|
(37)
|
(50)
|
(50)
|
(47)
|
(50)
|
(41)
|
(55)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
3
|
(0)
|
(0)
|
(0)
|
(1)
|
3
|
3
|
7
|
8
|
14
|
46
|
49
|
52
|
58
|
28
|
16
|
14
|
3
|
2
|
11
|
12
|
12
|
12
|
10
|
7
|
9
|
8
|
20
|
22
|
20
|
24
|
14
|
25
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
4
|
5
|
6
|
6
|
3
|
3
|
1
|
3
|
4
|
3
|
3
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
2
|
0
|
0
|
(0)
|
|
| Change in Working Capital |
3
|
4
|
3
|
1
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(10)
|
(16)
|
(13)
|
(12)
|
(11)
|
(6)
|
(8)
|
(12)
|
(5)
|
(5)
|
(5)
|
(10)
|
(11)
|
(2)
|
0
|
8
|
12
|
9
|
12
|
15
|
17
|
16
|
12
|
7
|
4
|
5
|
|
| Cash from Operating Activities |
(16)
N/A
|
(15)
+6%
|
(16)
-5%
|
(17)
-7%
|
(19)
-13%
|
(21)
-9%
|
(24)
-12%
|
(26)
-11%
|
(29)
-10%
|
(30)
-3%
|
(27)
+7%
|
(33)
-22%
|
(40)
-19%
|
(49)
-24%
|
(53)
-8%
|
(43)
+20%
|
(29)
+33%
|
(21)
+25%
|
(16)
+25%
|
(19)
-19%
|
(20)
-3%
|
(24)
-21%
|
(27)
-14%
|
(24)
+12%
|
(27)
-13%
|
(20)
+24%
|
(15)
+25%
|
(16)
-1%
|
(13)
+17%
|
(10)
+23%
|
(9)
+8%
|
(8)
+11%
|
(11)
-38%
|
(14)
-31%
|
(19)
-28%
|
(20)
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
8
|
8
|
8
|
12
|
(2)
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+3%
|
(1)
+10%
|
(1)
-4%
|
2
N/A
|
1
-10%
|
1
-23%
|
1
-30%
|
(1)
N/A
|
(1)
-9%
|
(1)
+34%
|
(5)
-612%
|
6
N/A
|
7
+5%
|
7
+1%
|
12
+71%
|
(2)
N/A
|
(2)
+0%
|
(3)
-5%
|
(3)
N/A
|
(1)
+78%
|
(1)
-20%
|
(1)
-2%
|
(1)
+7%
|
(0)
+45%
|
(0)
+26%
|
(0)
+28%
|
(0)
+28%
|
(0)
+11%
|
(0)
+39%
|
(0)
-3%
|
(0)
+5%
|
(0)
-78%
|
(0)
-8%
|
(0)
-105%
|
(0)
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
12
|
22
|
12
|
32
|
33
|
23
|
38
|
16
|
16
|
16
|
0
|
0
|
0
|
3
|
6
|
29
|
30
|
27
|
24
|
1
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
0
|
(2)
|
(4)
|
(1)
|
(3)
|
(3)
|
7
|
4
|
6
|
13
|
20
|
40
|
16
|
12
|
(3)
|
(24)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
2
|
4
|
6
|
9
|
13
|
15
|
19
|
|
| Other |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
25
|
45
|
46
|
46
|
19
|
(1)
|
(1)
|
(1)
|
16
|
16
|
16
|
16
|
6
|
0
|
8
|
11
|
6
|
0
|
4
|
1
|
1
|
0
|
4
|
4
|
|
| Cash from Financing Activities |
12
N/A
|
10
-17%
|
18
+82%
|
11
-42%
|
29
+177%
|
30
+1%
|
30
+1%
|
43
+45%
|
22
-48%
|
29
+30%
|
35
+21%
|
40
+14%
|
42
+5%
|
58
+37%
|
46
-20%
|
28
-39%
|
50
+77%
|
30
-39%
|
28
-9%
|
25
-10%
|
17
-32%
|
15
-8%
|
15
-1%
|
16
+1%
|
8
-48%
|
9
+15%
|
11
+20%
|
14
+25%
|
7
-51%
|
9
+26%
|
9
+2%
|
8
-12%
|
10
+31%
|
13
+27%
|
18
+41%
|
22
+23%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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 Change in Cash |
(5)
N/A
|
(6)
-21%
|
1
N/A
|
(7)
N/A
|
12
N/A
|
10
-14%
|
7
-26%
|
18
+141%
|
(7)
N/A
|
(2)
+79%
|
7
N/A
|
1
-78%
|
9
+503%
|
15
+69%
|
(0)
N/A
|
(3)
-967%
|
19
N/A
|
6
-66%
|
9
+42%
|
3
-67%
|
(4)
N/A
|
(9)
-162%
|
(13)
-37%
|
(9)
+28%
|
(19)
-112%
|
(12)
+40%
|
(4)
+62%
|
(2)
+58%
|
(6)
-232%
|
(1)
+79%
|
(0)
+70%
|
(0)
-8%
|
(1)
-162%
|
(2)
-68%
|
(1)
+54%
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(17)
N/A
|
(16)
+6%
|
(17)
-4%
|
(18)
-6%
|
(19)
-8%
|
(21)
-10%
|
(24)
-14%
|
(27)
-12%
|
(30)
-9%
|
(31)
-3%
|
(28)
+8%
|
(34)
-21%
|
(41)
-20%
|
(50)
-23%
|
(54)
-8%
|
(43)
+20%
|
(29)
+33%
|
(22)
+25%
|
(16)
+24%
|
(20)
-19%
|
(20)
-4%
|
(25)
-21%
|
(28)
-14%
|
(25)
+12%
|
(27)
-11%
|
(21)
+24%
|
(15)
+25%
|
(16)
-1%
|
(13)
+17%
|
(10)
+24%
|
(9)
+8%
|
(8)
+11%
|
(11)
-38%
|
(15)
-31%
|
(19)
-29%
|
(21)
-10%
|
|