XCel Brands Cash Flow Statement (2009-2025) | XELB

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -1.18M-0.20M-0.03M-0.21M4.02M1.30M1.36M1.51M0.16M-1.35M-0.47M5.95M0.01M-1.20M3.12M-0.25M-0.13M-0.19M-0.22M-0.54M-0.21M-0.05M-0.01M0.01M-0.04M-0.09M0.12M0.03M-0.40M0.21M0.25M-10.19M0.50M-0.11M0.98M-0.28M0.12M1.85M-0.10M-5.33M-0.84M-1.34M-0.46M-10.45M-2.63M-1.81M-1.35M-7.23M-3.74M9.19M-4.43M-7.34M-5.94M-3.70M-5.40M-7.20M-6.34M0.16M-9.22M-7.16M-2.80M-3.99M-7.99M
Share-based Compensation 0.03M1.41M2.04M1.14M0.07M2.29M2.29M0.16M1.56M1.82M0.94M0.83M1.01M1.11M1.29M1.23M1.21M1.45M1.09M0.97M1.08M0.72M0.69M0.69M0.51M0.46M0.45M0.37M0.35M0.14M0.29M0.20M0.24M0.49M0.05M0.07M0.16M0.43M0.16M-0.03M0.03M0.58M0.05M0.05M0.06M0.06M0.06M0.06M0.14M0.04M0.15M0.15M0.16M0.18M0.15M
Deferred Taxes -0.02M-0.06M-0.38M-0.05M-0.87M-0.59M0.33M-0.49M-0.07M-0.67M0.21M-0.34M0.26M0.08M-0.39M-0.05M-0.21M0.26M0.17M0.46M0.56M0.69M-2.23M0.43M1.13M0.16M0.05M0.07M1.07M0.14M-1.99M-0.55M0.43M-0.14M-4.11M-0.14M-1.35M-0.54M-1.17M-1.02M-1.33M
Cash from Discontinued Operations 0.30M-0.19M0.18M-0.11M-0.46M-0.22M0.05M-0.05M0.26M-0.10M0.00M
Gains from Sales and Divestitures 0.66M1.06M1.06M1.09M0.20M0.20M0.25M0.82M0.82M0.83M0.01M0.07M0.10M0.11M0.08M0.08M0.17M0.03M0.02M0.05M0.09M
Gains from Investment Securities 0.04M0.02M2.61M3.26M7.22M0.16M0.09M7.50M1.20M5.90M5.85M5.81M1.10M1.09M1.18M1.26M5.48M0.02M0.51M4.89M4.78M2.90M0.47M0.26M0.46M0.52M
Asset Writedowns and Impairment 0.03M0.00M0.00M0.04M-0.03M-0.00M0.00M0.04M-0.06M0.17M6.34M0.21M0.47M0.37M12.06M0.13M1.24M2.29M1.19M
Non-cash Items 1.17M0.14M2.67M2.94M2.94M1.89M2.79M1.50M1.92M1.48M1.40M1.03M0.10M0.07M0.08M0.08M
Cash from Operations -0.66M-0.40M-0.02M0.09M-0.21M8.34M1.18M0.29M0.74M1.07M0.19M0.39M0.35M1.70M-0.11M2.74M0.84M3.13M-0.40M-0.56M2.35M1.90M-1.30M3.63M4.44M1.15M-1.01M1.44M1.91M2.34M1.57M0.39M2.75M1.88M1.23M0.75M1.03M0.49M0.31M2.07M-0.18M0.98M-1.69M-4.05M0.21M-1.07M-0.89M-7.83M-2.31M-3.17M-2.92M1.44M-1.34M-3.73M-2.61M-0.27M-0.42M-1.41M-1.43M-2.36M-1.40M
Depreciation, Depletion & Amortization
Amortization of Goodwill 12.40M
Amortizatization of Intangibles -0.09M0.18M-0.18M0.13M0.13M0.02M
Amortization of Deferred Charges -0.05M0.10M-0.13M0.03M0.03M0.03M0.03M0.03M0.02M0.01M0.01M0.02M0.02M0.02M0.04M0.04M0.04M0.03M0.05M0.05M0.05M0.07M0.05M0.05M0.05M0.05M0.04M0.04M0.04M0.04M0.03M0.04M0.04M0.03M0.03M0.03M0.02M0.02M0.02M0.09M0.10M0.10M0.09M0.07M0.03M0.03M0.02M0.04M0.10M0.19M0.26M
Depreciation & Amortization (CF) 0.07M0.21M0.21M0.22M0.22M0.22M0.22M0.21M0.22M0.24M0.23M0.24M0.26M0.32M0.37M0.43M0.43M0.36M0.39M0.39M0.39M0.39M0.39M0.39M0.41M0.46M0.46M0.46M0.95M1.00M0.99M0.96M1.30M1.33M1.44M1.43M1.21M1.85M1.89M1.88M1.82M1.81M1.81M1.82M1.80M1.79M1.68M1.69M1.59M1.54M0.91M0.90M0.90M0.90M0.90M
Change in Working Capital
Change in Receivables 0.07M0.23M0.25M0.11M-0.11M0.41M1.01M-1.18M0.15M1.04M0.59M-1.68M1.28M1.63M0.93M0.10M1.53M0.95M-1.27M-1.83M1.74M0.04M0.77M-0.98M0.80M0.74M-0.43M1.54M-1.03M-1.25M1.11M0.74M-1.57M-1.83M2.02M0.69M0.38M2.02M-0.20M-3.34M1.04M0.70M-2.49M-1.37M0.86M0.91M-1.35M-2.00M0.15M-0.59M-0.15M-0.58M-0.16M-0.28M-0.39M
Change in Inventory 0.10M-0.01M-0.09M0.06M0.31M-0.03M-0.34M0.79M0.14M1.06M-0.57M-0.54M1.20M-1.18M-0.11M0.08M-0.14M0.49M1.57M0.36M0.28M-0.06M0.57M-0.47M0.41M-1.04M0.25M-2.30M0.20M-0.54M-0.01M-0.04M-0.41M
Change in Account Payables -0.76M-0.10M0.28M
Change in Accured Expenses 0.23M0.07M0.03M0.52M-0.49M0.28M-0.12M0.15M-0.16M0.70M1.03M0.77M-0.48M-0.53M-0.03M0.82M-1.11M1.99M0.43M-0.63M-0.65M-0.75M0.16M0.71M0.56M-0.03M0.43M3.67M-1.33M-2.20M1.79M0.02M-1.66M-1.03M0.28M1.91M1.82M-1.63M0.38M0.66M2.62M-2.84M-0.77M-0.43M1.16M-2.79M0.24M-1.54M-0.56M0.01M0.95M0.03M-1.59M-0.49M
Change in Taxes 0.01M
Other Working Capital Changes -0.40M-0.10M0.28M0.03M-0.05M0.01M0.02M-0.19M-0.11M0.57M-0.53M-0.17M0.17M0.03M0.21M-0.07M-0.56M-0.00M-0.03M0.22M-0.16M-0.00M-0.05M-0.01M0.06M-0.01M0.00M0.32M0.49M-0.20M-0.28M0.04M0.01M0.05M-0.25M-0.41M0.22M-0.45M0.84M0.20M-0.13M0.47M-0.58M-0.33M-0.42M5.47M-0.36M-0.32M-0.24M-0.40M-0.08M-0.08M-0.20M-0.29M-0.19M
Investing Activities
Capital Expenditures 0.04M0.05M0.02M0.01M0.05M0.16M0.05M-0.05M0.11M0.14M0.20M18.10M0.03M0.27M3.29M0.00M0.25M1.47M0.19M0.25M0.14M0.01M0.03M0.04M1.04M0.03M0.02M0.38M0.28M0.28M0.36M0.21M0.60M0.03M0.07M0.05M0.29M0.45M0.30M0.05M0.04M0.05M0.16M0.02M0.08M0.01M0.01M0.01M0.01M-0.00M
Sales of Property, Plant and Equipment 0.01M0.01M
Change in Intangibles 0.03M0.02M0.01M0.01M8.83M2.04M
Acquisitions 2.04M
Divestments -0.19M-0.12M0.07M-0.20M
Cash from Investing Activities -0.01M-0.04M-0.05M-0.01M-0.05M-0.17M-0.05M-0.23M-0.47M-12.34M-0.20M-18.55M-0.04M-1.43M-3.34M0.68M-0.25M-1.47M-0.22M-0.83M-0.15M-0.01M-0.03M-0.05M-1.04M-0.03M-0.02M-0.38M-9.11M-0.28M-0.36M-0.59M-0.60M-0.03M-0.02M-0.05M-0.29M-2.10M-2.35M-0.05M-0.04M45.36M-0.16M-0.65M-0.08M0.45M-0.01M-0.15M-0.01M-0.01M0.00M
Financing Activities
Other financing activities -0.17M0.29M0.02M-0.09M0.04M0.20M0.27M0.03M0.29M-0.23M0.22M0.07M0.08M0.01M0.29M0.00M0.03M0.10M0.09M0.30M0.07M0.97M0.36M
Cash from Financing Activities 1.08M-0.04M-1.14M-0.02M0.03M-1.27M-0.34M4.37M-0.75M-1.62M-0.41M8.80M18.37M-1.88M-1.81M14.78M-0.81M-2.73M-0.88M-2.53M-1.35M-2.76M-4.01M-1.23M-0.38M-1.81M-1.61M-1.73M-1.33M5.47M-1.00M-1.05M-1.15M-0.10M-0.82M-0.48M-0.76M1.30M1.57M-0.62M-30.33M4.70M1.90M-0.25M-0.25M2.42M1.99M2.53M1.92M
Change in Capital Stock
Net Equity Issued and Repurchased -1.42M6.42M-6.42M
Dividend Payments
Dividends Paid - Common 1.14M-1.14M-2.15M
Additional items
Change in Cash 0.04M0.23M0.72M-0.20M-0.20M4.59M-0.45M-0.41M-0.99M-1.36M0.42M3.00M-2.32M-3.59M13.59M1.76M-4.27M1.28M1.69M-1.03M-3.93M-2.58M0.65M1.91M-1.29M-1.25M0.99M0.17M-2.41M-0.53M-0.38M-1.25M-0.40M1.22M-0.68M0.17M-1.99M1.48M-0.83M0.50M-1.55M7.20M-2.47M-3.80M-3.00M1.90M-1.32M0.81M-0.71M-0.63M-0.68M1.01M0.54M0.17M0.52M
Beginning Cash Balance 0.00M0.37M0.67M0.46M0.05M0.05M0.02M0.23M2.72M2.95M4.13M4.13M3.93M3.73M8.32M7.87M7.46M6.47M5.11M5.53M8.53M6.21M2.62M15.10M16.86M12.19M13.47M15.16M14.13M10.20M7.62M8.27M10.19M8.90M7.64M8.66M9.21M6.80M6.27M5.89M4.64M4.25M5.46M4.78M4.96M3.34M4.82M3.98M4.61M3.70M10.87M8.41M4.61M1.61M3.51M2.19M2.26M1.55M0.92M0.24M-0.25M0.80M0.97M
Free Cash Flow -0.66M-0.40M-0.02M0.09M-0.21M8.34M1.18M0.24M0.69M-0.02M1.07M0.14M0.23M0.30M1.75M-0.22M2.60M0.65M-14.97M-0.43M-0.83M-0.94M1.90M-1.55M2.16M4.25M0.90M-1.15M1.43M1.88M2.30M0.53M0.36M2.73M1.50M0.95M0.47M0.67M0.28M-0.29M2.04M-0.24M0.93M-1.99M-4.50M-0.09M-1.12M-0.93M-7.88M-2.47M-3.19M-3.00M1.44M-1.34M-3.75M-2.61M-0.27M-0.43M-1.41M-1.45M-2.36M-1.40M
Net Cash Flow 0.42M-0.40M-0.02M0.05M-0.21M8.34M0.04M0.23M0.72M-0.20M-0.20M4.59M-0.45M-0.15M-0.99M-0.79M0.64M2.95M-2.32M-3.80M13.79M1.76M-4.27M1.28M1.69M-1.03M-3.93M-2.58M0.65M1.91M-1.29M-1.25M0.99M0.17M-2.41M-0.53M-0.38M-1.25M-0.40M1.22M-0.68M0.17M-1.99M-6.16M-0.83M0.46M-1.55M7.20M-2.47M-3.82M-3.00M1.90M-1.34M0.81M-0.71M-0.52M-0.68M1.01M0.54M0.17M0.52M