Bowlero Corp
NYSE:BOWL
Cash Flow Statement
Cash Flow Statement
Bowlero Corp
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
(127)
|
(70)
|
(56)
|
(50)
|
(30)
|
(79)
|
(43)
|
(57)
|
82
|
134
|
69
|
|
Depreciation & Amortization |
92
|
92
|
95
|
102
|
107
|
111
|
114
|
114
|
109
|
115
|
122
|
|
Change in Deffered Taxes |
(1)
|
(9)
|
(8)
|
(8)
|
(7)
|
1
|
(0)
|
0
|
(87)
|
(96)
|
(94)
|
|
Stock-Based Compensation |
3
|
4
|
47
|
50
|
50
|
53
|
15
|
16
|
16
|
14
|
14
|
|
Other Non-Cash Items |
11
|
11
|
32
|
97
|
109
|
155
|
165
|
187
|
137
|
59
|
105
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
4
|
0
|
44
|
69
|
7
|
7
|
(35)
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
88
|
0
|
4
|
6
|
104
|
141
|
182
|
|
Change in Working Capital |
83
|
62
|
65
|
43
|
(1)
|
(5)
|
(2)
|
0
|
(24)
|
(12)
|
(29)
|
|
Cash from Operating Activities |
58
N/A
|
87
+49%
|
129
+49%
|
184
+43%
|
178
-3%
|
182
+2%
|
234
+29%
|
244
+4%
|
218
-11%
|
198
-9%
|
173
-13%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(43)
|
(93)
|
(139)
|
(155)
|
(165)
|
(148)
|
(129)
|
(139)
|
(150)
|
(156)
|
(185)
|
|
Other Items |
(4)
|
(38)
|
(50)
|
(43)
|
(56)
|
(39)
|
(94)
|
(91)
|
(104)
|
(212)
|
(152)
|
|
Cash from Investing Activities |
(47)
N/A
|
(131)
-181%
|
(189)
-44%
|
(197)
-4%
|
(220)
-12%
|
(187)
+15%
|
(223)
-19%
|
(230)
-3%
|
(253)
-10%
|
(367)
-45%
|
(337)
+8%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
0
|
0
|
44
|
38
|
7
|
(0)
|
(53)
|
(52)
|
(95)
|
(218)
|
(297)
|
|
Net Issuance of Debt |
37
|
(8)
|
38
|
38
|
36
|
52
|
5
|
34
|
287
|
409
|
266
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(8)
|
|
Other |
(2)
|
(1)
|
(56)
|
(56)
|
(56)
|
(57)
|
11
|
(8)
|
(89)
|
(88)
|
302
|
|
Cash from Financing Activities |
35
N/A
|
(9)
N/A
|
26
N/A
|
20
-25%
|
(12)
N/A
|
(6)
+50%
|
(37)
-520%
|
(26)
+30%
|
99
N/A
|
99
0%
|
264
+167%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
Net Change in Cash |
46
N/A
|
(54)
N/A
|
(34)
+37%
|
6
N/A
|
(55)
N/A
|
(12)
+79%
|
(26)
-123%
|
(12)
+54%
|
64
N/A
|
(70)
N/A
|
100
N/A
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
15
N/A
|
(7)
N/A
|
(9)
-36%
|
29
N/A
|
13
-56%
|
34
+161%
|
106
+213%
|
105
-1%
|
68
-35%
|
43
-37%
|
(12)
N/A
|