Vivint Smart Home Inc
NYSE:VVNT
Cash Flow Statement
Cash Flow Statement
Vivint Smart Home Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Net Income |
2
|
4
|
5
|
6
|
6
|
5
|
4
|
(135)
|
(224)
|
(333)
|
(595)
|
(544)
|
(531)
|
(514)
|
(306)
|
(246)
|
(175)
|
(125)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
139
|
279
|
423
|
90
|
(30)
|
(151)
|
(276)
|
76
|
75
|
75
|
72
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(4)
|
(4)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
|
Other Non-Cash Items |
(3)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(7)
|
49
|
100
|
165
|
844
|
979
|
1 091
|
1 214
|
705
|
674
|
643
|
636
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1 708
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
7
|
7
|
7
|
7
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
215
|
215
|
215
|
215
|
173
|
173
|
173
|
173
|
|
Change in Working Capital |
(0)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
(89)
|
(79)
|
(36)
|
(111)
|
(153)
|
(190)
|
(271)
|
(390)
|
(441)
|
(491)
|
(591)
|
|
Cash from Operating Activities |
(1)
N/A
|
(1)
-38%
|
(1)
+27%
|
(1)
+13%
|
(2)
-129%
|
(3)
-63%
|
(3)
-8%
|
(37)
-1 207%
|
76
N/A
|
220
+189%
|
227
+3%
|
246
+9%
|
213
-13%
|
149
-30%
|
82
-45%
|
61
-27%
|
51
-16%
|
(10)
N/A
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(7)
|
(10)
|
(30)
|
(31)
|
(31)
|
(30)
|
(18)
|
(18)
|
(21)
|
(23)
|
|
Other Items |
(345)
|
(344)
|
1
|
1
|
2
|
2
|
3
|
4
|
3
|
2
|
18
|
17
|
17
|
17
|
0
|
2
|
90
|
88
|
|
Cash from Investing Activities |
(345)
N/A
|
(344)
+0%
|
1
N/A
|
1
+25%
|
2
+70%
|
2
+35%
|
3
+13%
|
1
-81%
|
(4)
N/A
|
(8)
-86%
|
(12)
-42%
|
(14)
-23%
|
(14)
+3%
|
(13)
+7%
|
(17)
-34%
|
(16)
+7%
|
69
N/A
|
65
-6%
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
465
|
540
|
557
|
584
|
130
|
56
|
38
|
11
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(279)
|
(344)
|
(453)
|
(457)
|
(180)
|
(120)
|
(101)
|
(101)
|
(103)
|
(103)
|
(17)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(23)
|
(24)
|
(33)
|
(39)
|
(39)
|
(88)
|
(80)
|
(63)
|
(62)
|
(14)
|
|
Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
163
N/A
|
173
+6%
|
80
-54%
|
94
+18%
|
(89)
N/A
|
(104)
-16%
|
(151)
-46%
|
(170)
-13%
|
(165)
+3%
|
(165)
+0%
|
(31)
+81%
|
|
Change in Cash | |||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
0
|
(1)
|
(0)
|
|
Net Change in Cash |
1
N/A
|
1
+11%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+33%
|
126
N/A
|
244
+93%
|
291
+19%
|
309
+6%
|
143
-54%
|
96
-33%
|
(15)
N/A
|
(105)
-579%
|
(121)
-15%
|
(46)
+62%
|
24
N/A
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
(1)
N/A
|
(1)
-38%
|
(1)
+27%
|
(1)
+13%
|
(2)
-129%
|
(3)
-63%
|
(3)
-8%
|
(40)
-1 321%
|
69
N/A
|
209
+204%
|
197
-6%
|
215
+9%
|
183
-15%
|
119
-35%
|
65
-46%
|
42
-35%
|
30
-29%
|
(33)
N/A
|