Cadre Holdings Inc
NYSE:CDRE
Cash Flow Statement
Cash Flow Statement
Cadre Holdings Inc
Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||
Net Income |
41
|
36
|
31
|
13
|
(4)
|
(7)
|
4
|
6
|
23
|
30
|
36
|
39
|
|
Depreciation & Amortization |
14
|
14
|
17
|
14
|
14
|
14
|
15
|
16
|
16
|
16
|
17
|
16
|
|
Change in Deffered Taxes |
(9)
|
(8)
|
(11)
|
5
|
(6)
|
(4)
|
0
|
(1)
|
6
|
4
|
3
|
(0)
|
|
Stock-Based Compensation |
0
|
0
|
0
|
0
|
24
|
27
|
29
|
32
|
11
|
10
|
10
|
9
|
|
Other Non-Cash Items |
(12)
|
2
|
18
|
19
|
42
|
47
|
37
|
39
|
17
|
13
|
10
|
9
|
|
Cash Taxes Paid |
0
|
0
|
0
|
1
|
(0)
|
0
|
1
|
1
|
5
|
8
|
9
|
9
|
|
Cash Interest Paid |
0
|
0
|
0
|
13
|
1
|
2
|
4
|
6
|
7
|
9
|
10
|
10
|
|
Change in Working Capital |
13
|
16
|
7
|
(10)
|
(14)
|
(13)
|
(17)
|
(13)
|
(12)
|
(13)
|
(2)
|
10
|
|
Cash from Operating Activities |
47
N/A
|
60
+26%
|
62
+4%
|
40
-35%
|
32
-20%
|
36
+13%
|
39
+6%
|
46
+20%
|
50
+8%
|
50
-1%
|
63
+27%
|
73
+16%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
|
Other Items |
19
|
0
|
0
|
0
|
(20)
|
(55)
|
(55)
|
(55)
|
(35)
|
0
|
0
|
0
|
|
Cash from Investing Activities |
15
N/A
|
3
-80%
|
2
-25%
|
(3)
N/A
|
(23)
-705%
|
(59)
-158%
|
(59)
+0%
|
(60)
-2%
|
(39)
+34%
|
(4)
+89%
|
(6)
-32%
|
(7)
-15%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
83
|
0
|
133
|
140
|
56
|
0
|
7
|
0
|
0
|
|
Net Issuance of Debt |
(68)
|
(53)
|
(42)
|
(70)
|
(73)
|
(63)
|
(74)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
|
Cash Paid for Dividends |
0
|
0
|
(10)
|
(13)
|
(16)
|
(18)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
|
Other |
0
|
0
|
(9)
|
(7)
|
(13)
|
(16)
|
(13)
|
(9)
|
(6)
|
(3)
|
(3)
|
(3)
|
|
Cash from Financing Activities |
(74)
N/A
|
(59)
+20%
|
(61)
-2%
|
(7)
+89%
|
(18)
-174%
|
36
N/A
|
41
+15%
|
24
-40%
|
28
+15%
|
(19)
N/A
|
(25)
-33%
|
(25)
+1%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
|
Net Change in Cash |
(12)
N/A
|
4
N/A
|
4
+2%
|
31
+737%
|
(8)
N/A
|
14
N/A
|
21
+54%
|
11
-46%
|
38
+236%
|
27
-30%
|
33
+23%
|
42
+28%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
43
N/A
|
56
+30%
|
58
+3%
|
37
-35%
|
29
-22%
|
33
+12%
|
35
+8%
|
42
+20%
|
46
+9%
|
45
-1%
|
57
+27%
|
66
+16%
|