Xcel Brands, Inc. (XELB)
NASDAQ: XELB · Real-Time Price · USD
0.400
-0.112 (-21.91%)
At close: Dec 20, 2024, 4:00 PM
0.407
+0.007 (1.67%)
After-hours: Dec 20, 2024, 7:34 PM EST
Xcel Brands Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -22.11 | -21.05 | -4.02 | -12.18 | -12.94 | -3.43 | Upgrade
|
| Depreciation & Amortization | 5.74 | 6.95 | 7.26 | 6.83 | 5.5 | 3.9 | Upgrade
|
| Other Amortization | 0.1 | 0.02 | 0.16 | 0.31 | 0.1 | 0.16 | Upgrade
|
| Loss (Gain) From Sale of Assets | -3.8 | - | -20.59 | - | -0.05 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.73 | 0.1 | 0.27 | 1.37 | 13.11 | 6.2 | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.01 | -0.36 | - | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 2.2 | 2.06 | 1.2 | - | - | - | Upgrade
|
| Stock-Based Compensation | 0.35 | 0.24 | 0.62 | 0.72 | 0.85 | 0.98 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.72 | 0.79 | 0.41 | 0.1 | 1.04 | -0.05 | Upgrade
|
| Other Operating Activities | 11.23 | 3.83 | -0.83 | -2.52 | -4.53 | -3.39 | Upgrade
|
| Change in Accounts Receivable | 1.88 | 0.87 | 2.12 | 1.15 | 0.69 | 0.44 | Upgrade
|
| Change in Inventory | 1 | 2.39 | 0.53 | -2.16 | -0.32 | 1.09 | Upgrade
|
| Change in Accounts Payable | -1.85 | -2.94 | -1.43 | 1.23 | -0.5 | -1.72 | Upgrade
|
| Change in Unearned Revenue | -4.86 | - | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -0.36 | 0.54 | 0.1 | -1.4 | 0.22 | -0.69 | Upgrade
|
| Operating Cash Flow | -7.04 | -6.55 | -14.18 | -6.56 | 3.19 | 3.5 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | -9.00% | -46.91% | Upgrade
|
| Capital Expenditures | -0.13 | -0.1 | -0.27 | -1.1 | -0.75 | -1.13 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.01 | 0.46 | - | - | 0.05 | - | Upgrade
|
| Divestitures | - | - | 45.39 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -3.7 | - | -8.83 | Upgrade
|
| Investment in Securities | -0.15 | -0.15 | -0.6 | - | - | -0.38 | Upgrade
|
| Investing Cash Flow | -0.27 | 0.21 | 44.52 | -4.8 | -0.7 | -10.34 | Upgrade
|
| Long-Term Debt Issued | - | 5 | - | 56.5 | - | 7.5 | Upgrade
|
| Long-Term Debt Repaid | - | - | -29 | -44.25 | -2.25 | -4.74 | Upgrade
|
| Net Debt Issued (Repaid) | 4.5 | 5 | -29 | 12.25 | -2.25 | 2.76 | Upgrade
|
| Issuance of Common Stock | 1.9 | 0.03 | - | 0.01 | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | -0.44 | -0.02 | -0.19 | -0.17 | Upgrade
|
| Other Financing Activities | -0.3 | -0.3 | -1.51 | -1.73 | 0.27 | -0.32 | Upgrade
|
| Financing Cash Flow | 6.1 | 4.73 | -30.95 | 10.51 | -2.17 | 2.27 | Upgrade
|
| Net Cash Flow | -1.21 | -1.61 | -0.61 | -0.84 | 0.32 | -4.57 | Upgrade
|
| Free Cash Flow | -7.17 | -6.65 | -14.45 | -7.65 | 2.44 | 2.37 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | 2.96% | -53.74% | Upgrade
|
| Free Cash Flow Margin | -76.76% | -37.43% | -56.04% | -20.17% | 8.28% | 5.67% | Upgrade
|
| Free Cash Flow Per Share | -0.33 | -0.34 | -0.74 | -0.39 | 0.13 | 0.13 | Upgrade
|
| Cash Interest Paid | 0.4 | 0.06 | 1.03 | 1.8 | 1.13 | 1.18 | Upgrade
|
| Cash Income Tax Paid | 0.08 | 0.1 | - | 0.09 | 0.06 | 0.14 | Upgrade
|
| Levered Free Cash Flow | -0.51 | -0.85 | -5.41 | -5.33 | 3.02 | -4.31 | Upgrade
|
| Unlevered Free Cash Flow | -0.11 | -0.64 | -4.81 | -4.35 | 3.69 | -3.71 | Upgrade
|
| Change in Net Working Capital | -1.82 | -4.38 | -1.66 | 0.11 | -1.32 | -0.11 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.