Clipper Realty Inc
NYSE:CLPR
Cash Flow Statement
Cash Flow Statement
Clipper Realty Inc
| Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 |
(5)
|
(8)
|
(11)
|
(12)
|
(12)
|
(12)
|
(10)
|
(9)
|
(8)
|
(6)
|
(14)
|
(12)
|
(9)
|
(9)
|
(0)
|
(2)
|
(3)
|
(4)
|
(4)
|
(8)
|
(11)
|
(12)
|
(19)
|
(17)
|
(18)
|
(20)
|
(16)
|
(16)
|
(15)
|
(13)
|
(16)
|
(17)
|
(16)
|
(16)
|
(11)
|
(10)
|
(8)
|
(7)
|
(39)
|
(39)
|
(42)
|
|
| Depreciation & Amortization |
12
|
14
|
17
|
14
|
15
|
17
|
17
|
18
|
18
|
18
|
19
|
19
|
19
|
18
|
18
|
19
|
19
|
20
|
21
|
22
|
23
|
24
|
25
|
25
|
26
|
26
|
27
|
27
|
28
|
27
|
28
|
28
|
29
|
29
|
30
|
30
|
30
|
30
|
31
|
30
|
31
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
1
|
1
|
3
|
3
|
3
|
4
|
4
|
|
| Other Non-Cash Items |
4
|
6
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
11
|
11
|
10
|
11
|
4
|
6
|
6
|
6
|
5
|
8
|
8
|
7
|
12
|
8
|
9
|
8
|
4
|
3
|
3
|
4
|
9
|
8
|
8
|
9
|
5
|
5
|
5
|
5
|
39
|
40
|
41
|
|
| Cash Interest Paid |
25
|
31
|
39
|
32
|
33
|
34
|
34
|
33
|
34
|
34
|
35
|
34
|
32
|
31
|
30
|
33
|
34
|
34
|
35
|
36
|
37
|
40
|
40
|
40
|
40
|
40
|
41
|
39
|
39
|
39
|
39
|
41
|
43
|
45
|
47
|
45
|
45
|
44
|
43
|
47
|
47
|
|
| Change in Working Capital |
(4)
|
(2)
|
(3)
|
(4)
|
(1)
|
(1)
|
(3)
|
(6)
|
(3)
|
(7)
|
4
|
3
|
8
|
2
|
6
|
(0)
|
(2)
|
2
|
(1)
|
(3)
|
(4)
|
(3)
|
(4)
|
3
|
2
|
(4)
|
(4)
|
(0)
|
(2)
|
2
|
1
|
6
|
1
|
4
|
1
|
(2)
|
3
|
3
|
1
|
(0)
|
(3)
|
|
| Cash from Operating Activities |
8
N/A
|
9
+25%
|
10
+10%
|
4
-58%
|
9
+105%
|
9
+4%
|
10
+2%
|
9
-9%
|
12
+39%
|
10
-14%
|
20
+94%
|
21
+4%
|
27
+29%
|
22
-18%
|
28
+26%
|
23
-20%
|
21
-8%
|
24
+14%
|
21
-12%
|
18
-12%
|
16
-15%
|
16
+2%
|
14
-10%
|
20
+39%
|
19
-3%
|
11
-44%
|
10
-8%
|
13
+35%
|
12
-7%
|
20
+61%
|
21
+4%
|
26
+22%
|
22
-14%
|
26
+18%
|
25
-4%
|
24
-4%
|
30
+27%
|
32
+5%
|
32
+1%
|
32
-1%
|
27
-15%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(229)
|
(9)
|
(17)
|
(116)
|
(119)
|
(121)
|
(125)
|
(106)
|
(107)
|
(188)
|
(186)
|
(111)
|
(114)
|
(40)
|
(40)
|
(42)
|
(46)
|
(75)
|
(72)
|
(67)
|
(65)
|
(32)
|
(32)
|
(31)
|
(28)
|
(76)
|
(86)
|
(96)
|
(99)
|
(53)
|
(48)
|
(40)
|
(37)
|
(41)
|
(51)
|
(64)
|
(71)
|
(69)
|
(56)
|
(52)
|
(42)
|
|
| Other Items |
(2)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
(2)
|
7
|
0
|
0
|
(6)
|
1
|
1
|
0
|
0
|
(2)
|
0
|
(0)
|
0
|
2
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
43
|
|
| Cash from Investing Activities |
(231)
N/A
|
(9)
+96%
|
(17)
-93%
|
(116)
-564%
|
(134)
-16%
|
(121)
+9%
|
(125)
-3%
|
(108)
+13%
|
(100)
+7%
|
(188)
-87%
|
(186)
+1%
|
(108)
+42%
|
(106)
+2%
|
(39)
+63%
|
(39)
0%
|
(42)
-6%
|
(48)
-15%
|
(75)
-56%
|
(72)
+4%
|
(67)
+7%
|
(63)
+6%
|
(32)
+50%
|
(32)
-2%
|
(31)
+4%
|
(28)
+11%
|
(78)
-183%
|
(88)
-13%
|
(96)
-9%
|
(99)
-3%
|
(51)
+48%
|
(46)
+10%
|
(40)
+14%
|
(37)
+6%
|
(41)
-11%
|
(51)
-24%
|
(64)
-26%
|
(71)
-10%
|
(69)
+3%
|
(56)
+18%
|
(9)
+84%
|
1
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
144
|
144
|
144
|
144
|
0
|
0
|
79
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(10)
|
(10)
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
199
|
(1)
|
(1)
|
94
|
94
|
44
|
44
|
8
|
7
|
91
|
119
|
61
|
62
|
71
|
42
|
90
|
90
|
84
|
84
|
117
|
117
|
80
|
106
|
24
|
24
|
54
|
36
|
49
|
53
|
27
|
36
|
23
|
45
|
48
|
52
|
69
|
56
|
56
|
42
|
22
|
13
|
|
| Cash Paid for Dividends |
(81)
|
(16)
|
(18)
|
(20)
|
(9)
|
(10)
|
0
|
(13)
|
(15)
|
(17)
|
(21)
|
(17)
|
(17)
|
(7)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(17)
|
(17)
|
(17)
|
(6)
|
(13)
|
(17)
|
(17)
|
(17)
|
0
|
(17)
|
(18)
|
(18)
|
0
|
(18)
|
(18)
|
|
| Other |
82
|
(12)
|
(12)
|
(18)
|
(5)
|
(10)
|
(10)
|
69
|
69
|
74
|
66
|
(9)
|
(9)
|
(23)
|
(4)
|
(6)
|
(6)
|
(5)
|
0
|
(8)
|
(8)
|
(16)
|
(20)
|
(14)
|
(16)
|
(18)
|
(3)
|
(4)
|
(2)
|
(11)
|
(4)
|
(5)
|
(10)
|
(10)
|
(6)
|
(5)
|
1
|
0
|
(0)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
345
N/A
|
116
-66%
|
113
-2%
|
200
+76%
|
80
-60%
|
24
-70%
|
105
+336%
|
64
-39%
|
61
-5%
|
148
+143%
|
84
-43%
|
34
-59%
|
36
+5%
|
41
+14%
|
21
-49%
|
67
+222%
|
67
-1%
|
62
-7%
|
62
0%
|
92
+48%
|
92
0%
|
48
-48%
|
70
+47%
|
(7)
N/A
|
(8)
-20%
|
30
N/A
|
16
-48%
|
28
+80%
|
34
+21%
|
10
-71%
|
19
+96%
|
1
-95%
|
17
+1 711%
|
21
+22%
|
28
+37%
|
46
+62%
|
39
-15%
|
39
-1%
|
24
-37%
|
1
-96%
|
(8)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
121
N/A
|
116
-4%
|
106
-9%
|
88
-17%
|
(45)
N/A
|
(88)
-96%
|
(10)
+88%
|
(36)
-250%
|
(27)
+23%
|
(30)
-8%
|
(81)
-174%
|
(53)
+35%
|
(42)
+20%
|
24
N/A
|
10
-60%
|
48
+395%
|
39
-18%
|
11
-72%
|
11
+1%
|
43
+287%
|
44
+2%
|
32
-28%
|
52
+63%
|
(18)
N/A
|
(17)
+7%
|
(37)
-120%
|
(62)
-69%
|
(54)
+13%
|
(53)
+3%
|
(22)
+59%
|
(6)
+72%
|
(13)
-114%
|
2
N/A
|
6
+199%
|
2
-57%
|
6
+139%
|
(1)
N/A
|
2
N/A
|
0
-78%
|
24
+6 015%
|
21
-15%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(221)
N/A
|
0
N/A
|
(7)
N/A
|
(111)
-1 497%
|
(110)
+1%
|
(112)
-2%
|
(115)
-3%
|
(97)
+16%
|
(95)
+2%
|
(177)
-86%
|
(166)
+7%
|
(90)
+46%
|
(87)
+3%
|
(18)
+80%
|
(12)
+33%
|
(19)
-65%
|
(26)
-32%
|
(51)
-100%
|
(51)
+0%
|
(49)
+4%
|
(49)
-1%
|
(16)
+68%
|
(18)
-14%
|
(11)
+39%
|
(8)
+23%
|
(65)
-669%
|
(76)
-16%
|
(83)
-9%
|
(87)
-5%
|
(33)
+62%
|
(27)
+18%
|
(14)
+50%
|
(15)
-9%
|
(15)
0%
|
(26)
-72%
|
(40)
-55%
|
(40)
+0%
|
(37)
+8%
|
(24)
+35%
|
(20)
+15%
|
(15)
+25%
|
|