Casper Sleep Inc
NYSE:CSPR
Cash Flow Statement
Cash Flow Statement
Casper Sleep Inc
Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
(110)
|
(92)
|
(95)
|
(93)
|
(110)
|
(107)
|
(100)
|
(90)
|
(76)
|
(86)
|
(95)
|
|
Depreciation & Amortization |
5
|
5
|
6
|
8
|
11
|
13
|
14
|
16
|
16
|
16
|
17
|
|
Change in Deffered Taxes |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
7
|
8
|
11
|
14
|
15
|
16
|
16
|
16
|
17
|
22
|
22
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
1
|
1
|
3
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
|
Change in Working Capital |
19
|
12
|
22
|
27
|
13
|
12
|
9
|
10
|
5
|
11
|
17
|
|
Cash from Operating Activities |
(79)
N/A
|
(67)
+15%
|
(57)
+15%
|
(44)
+22%
|
(71)
-60%
|
(66)
+7%
|
(62)
+7%
|
(48)
+23%
|
(38)
+20%
|
(37)
+4%
|
(39)
-6%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(20)
|
(34)
|
(49)
|
(55)
|
(55)
|
(40)
|
(24)
|
(16)
|
(13)
|
(12)
|
(14)
|
|
Other Items |
1
|
1
|
5
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(19)
N/A
|
(32)
-72%
|
(44)
-37%
|
(51)
-14%
|
(51)
0%
|
(37)
+28%
|
(24)
+36%
|
(16)
+33%
|
(13)
+20%
|
(12)
+5%
|
(14)
-15%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
44
|
49
|
70
|
83
|
128
|
122
|
102
|
89
|
1
|
1
|
0
|
|
Net Issuance of Debt |
12
|
14
|
41
|
51
|
54
|
52
|
25
|
0
|
(3)
|
0
|
0
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Cash from Financing Activities |
56
N/A
|
63
+13%
|
110
+76%
|
134
+21%
|
181
+35%
|
174
-4%
|
127
-27%
|
88
-31%
|
(3)
N/A
|
(0)
+98%
|
(1)
-662%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Net Change in Cash |
(43)
N/A
|
(37)
+14%
|
9
N/A
|
39
+322%
|
60
+53%
|
71
+19%
|
41
-42%
|
24
-41%
|
(55)
N/A
|
(49)
+11%
|
(53)
-9%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
(99)
N/A
|
(101)
-2%
|
(106)
-5%
|
(99)
+7%
|
(126)
-27%
|
(106)
+15%
|
(85)
+20%
|
(64)
+26%
|
(51)
+20%
|
(49)
+4%
|
(53)
-9%
|