MyFinsight
Home
Blog
About
Income Statement
|
Cash Flow
|
Balance Sheet
|
Ratios
Cash Flow Overview
Unit: Thousand (K) dollars
Positive Cash Flow Breakdown
Accounts receivable
Depreciation and amortization
Stock-based compensation
Others
Negative Cash Flow Breakdown
Net loss
Accrued expenses and other curre...
Repayment of term loan
Others
Subscribe for Financial Insights
Page 1
Quarterly
123
Page 1
Cash Flow
2026-06-30
2026-03-31
2025-12-31
2025-09-30
Net loss
-15,332
-57,591
-17,792
-22,003
Depreciation and amortization
6,822
12,129
21,030
20,789
Stock-based compensation
1,355
1,264
1,287
2,832
Impairment of long-lived assets
911
36,822
-
-
Amortization of debt issuance costs
831
846
881
898
Noncash lease expense
407
382
374
458
Change in fair value of warrant liabilities
-
0
-304
-71
Deferred tax benefits
20
-460
-713
-493
Gain on extinguishment of tax receivable agreement liability
-
-
5,253
-
Gain on extinguishment of debt
-
-
0
0
Bad debt expense
-
-
700
-
Share-based compensation liabilities
0
0
906
877
Other, net
14
3
-1
10
Accounts receivable
-12,277
-4,033
3,633
-15,862
Prepaid expenses and other current assets
1,013
2,509
-2,401
143
Accounts payable
850
-7,726
-1,049
-4,992
Accrued expenses and other current liabilities
-9,839
-12,941
-9,764
-16,048
Other non-current liabilities
662
-386
292
-28
Net cash (used in) provided by operating activities
-2,035
-26,134
-10,638
-2,052
Purchases of property and equipment
-
0
0
0
Purchases of intangible asset
-
0
0
0
Capitalized software development costs
1,365
2,175
1,627
1,989
Other, net
0
-
-
-
Net cash used in investing activities
-1,365
-2,175
-1,627
-1,989
Repayment of term loan
7,500
7,500
5,000
5,000
Proceeds from revolver facility
-
-
50,000
-
Taxes paid related to net settlement of stock awards
-
44
32
13
Distributions to members, net of contributions
-
-
-1
0
Proceeds from private placement of class a common stock
0
-
0
0
Contributions from (distributions to) members, net
-
-3
-
-
Repurchases of class a common stock
-
202
557
-
Other, net
-237
-
-
-
Net cash used in financing activities
-7,494
-7,743
44,412
-5,013
Effect of exchange rate changes in cash, cash equivalent and restricted cash
-136
-64
152
-5
Net decrease in cash, cash equivalents and restricted cash
-11,030
-36,116
32,299
-9,059
Cash, cash equivalents and restricted cash, beginning of the period
52,393
88,509
56,210
67,948
Cash, cash equivalents and restricted cash, end of the period
41,363
-
-
-
Cash and cash equivalents
40,484
-
-
-
Restricted cash
879
-
-
-
Total cash, cash equivalents and restricted cash
41,363
52,393
88,509
56,210
Page 1
Unit: Thousand (K) dollars (except for numbers of shares and EPS). Numbers labeled with * are estimated quarterly values.
Page 1
Buy us a coffee
Time Plot
Show the time plot by selecting a row from the table.
Cash Flow
Net decrease in
cash, cash...
-$11,030K
(-311.72%↓ Y/Y)
Accounts receivable
-$12,277K
(-268.13%↓ Y/Y)
Depreciation and
amortization
$6,822K
(-83.38%↓ Y/Y)
Stock-based compensation
$1,355K
(-81.16%↓ Y/Y)
Impairment of long-lived
assets
$911K
Accounts payable
$850K
(-95.29%↓ Y/Y)
Amortization of debt issuance
costs
$831K
(-54.24%↓ Y/Y)
Other non-current
liabilities
$662K
(227.80%↑ Y/Y)
Noncash lease expense
$407K
(-58.08%↓ Y/Y)
Deferred tax benefits
$20K
(102.03%↑ Y/Y)
Other, net
$14K
(-36.36%↓ Y/Y)
Net cash used in
financing activities
-$7,494K
(7.41%↑ Y/Y)
Net cash (used in)
provided by operating...
-$2,035K
(-123.82%↓ Y/Y)
Net cash used in
investing activities
-$1,365K
(56.07%↑ Y/Y)
Effect of exchange rate
changes in cash, cash...
-$136K
(-547.62%↓ Y/Y)
Canceled cashflow
$24,149K
Repayment of term loan
$7,500K
(-25.00%↓ Y/Y)
Net loss
-$15,332K
(62.96%↑ Y/Y)
Capitalized software
development costs
$1,365K
(-51.01%↓ Y/Y)
Accrued expenses and
other current...
-$9,839K
(0.21%↑ Y/Y)
Prepaid expenses and
other current assets
$1,013K
(-54.66%↓ Y/Y)
Buy us a coffee
System1, Inc. (SST)
System1, Inc. (SST)