Weave Communications Inc
NYSE:WEAV
Cash Flow Statement
Cash Flow Statement
Weave Communications Inc
| 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 |
(43)
|
(47)
|
(52)
|
(66)
|
(57)
|
(55)
|
(50)
|
(44)
|
(38)
|
(33)
|
(31)
|
(30)
|
(30)
|
(29)
|
(28)
|
(30)
|
(30)
|
(33)
|
|
| Depreciation & Amortization |
11
|
11
|
12
|
16
|
13
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
11
|
11
|
12
|
|
| Stock-Based Compensation |
13
|
13
|
14
|
18
|
15
|
16
|
19
|
20
|
21
|
22
|
23
|
25
|
27
|
29
|
32
|
34
|
35
|
37
|
|
| Other Non-Cash Items |
22
|
22
|
24
|
31
|
28
|
30
|
34
|
35
|
36
|
36
|
37
|
40
|
43
|
46
|
49
|
52
|
53
|
56
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
1
|
3
|
(5)
|
(6)
|
(3)
|
(9)
|
(10)
|
(11)
|
(14)
|
(12)
|
(8)
|
(32)
|
(15)
|
(17)
|
(18)
|
0
|
(18)
|
(17)
|
|
| Cash from Operating Activities |
(10)
N/A
|
(11)
-10%
|
(20)
-89%
|
(25)
-20%
|
(19)
+22%
|
(20)
-4%
|
(13)
+36%
|
(7)
+45%
|
(4)
+47%
|
4
N/A
|
10
+181%
|
(11)
N/A
|
10
N/A
|
11
+12%
|
14
+26%
|
34
+138%
|
16
-51%
|
18
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(7)
|
(9)
|
(10)
|
(11)
|
(7)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(55)
|
(57)
|
(53)
|
(4)
|
7
|
14
|
11
|
13
|
9
|
(7)
|
8
|
|
| Cash from Investing Activities |
(7)
N/A
|
(9)
-40%
|
(10)
-5%
|
(11)
-9%
|
(7)
+36%
|
(4)
+37%
|
(54)
-1 145%
|
(59)
-8%
|
(60)
-3%
|
(57)
+6%
|
(8)
+86%
|
4
N/A
|
10
+149%
|
6
-32%
|
9
+37%
|
5
-44%
|
(11)
N/A
|
5
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
116
|
116
|
114
|
114
|
1
|
1
|
1
|
12
|
13
|
13
|
13
|
2
|
2
|
2
|
2
|
2
|
|
| Net Issuance of Debt |
(7)
|
(2)
|
(2)
|
(4)
|
(3)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(18)
|
(17)
|
(17)
|
(17)
|
(7)
|
(7)
|
(7)
|
(7)
|
|
| Other |
0
|
(1)
|
(3)
|
(4)
|
(4)
|
(2)
|
0
|
0
|
(1)
|
(6)
|
(9)
|
(14)
|
(15)
|
(15)
|
(17)
|
(11)
|
(7)
|
(5)
|
|
| Cash from Financing Activities |
(4)
N/A
|
1
N/A
|
110
+10 839%
|
108
-2%
|
108
0%
|
102
-5%
|
(7)
N/A
|
(7)
N/A
|
(8)
-15%
|
(2)
+74%
|
(14)
-538%
|
(18)
-33%
|
(20)
-10%
|
(30)
-49%
|
(22)
+26%
|
(16)
+29%
|
(13)
+20%
|
(10)
+23%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
(21)
N/A
|
(19)
+7%
|
80
N/A
|
73
-9%
|
82
+12%
|
78
-5%
|
(74)
N/A
|
(73)
+2%
|
(72)
+1%
|
(55)
+24%
|
(11)
+80%
|
(25)
-127%
|
(0)
+98%
|
(12)
-2 503%
|
1
N/A
|
23
+2 614%
|
(7)
N/A
|
13
N/A
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(16)
N/A
|
(20)
-22%
|
(30)
-50%
|
(35)
-17%
|
(26)
+26%
|
(24)
+7%
|
(16)
+35%
|
(10)
+36%
|
(7)
+33%
|
(0)
+97%
|
7
N/A
|
(15)
N/A
|
6
N/A
|
7
+26%
|
10
+45%
|
30
+188%
|
13
-56%
|
15
+12%
|
|