image
Consumer Cyclical - Leisure - NASDAQ - US
$ 3.375
-1.21 %
$ 130 M
Market Cap
-1.42
P/E
CASH FLOW STATEMENT
-7.3 M OPERATING CASH FLOW
-22.87%
165 M INVESTING CASH FLOW
1546.74%
-123 M FINANCING CASH FLOW
-508.44%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Clarus Corporation
image
30m30m25m25m20m20m15m15m10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -52.3 M
Depreciation & Amortization 13.8 M
Capital Expenditures -6.74 M
Stock-Based Compensation 5.83 M
Change in Working Capital 416 K
Others 2.54 M
Free Cash Flow -14 M

Cash Flow

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998
OPERATING CASH FLOW
Net Income (52.3) (10.1) (69.8) 26.1 5.5 19.0 7.3 (0.7) (9.0) (76.0) 14.0 (5.9) 2.0 4.9 51.2 (4.8) (2.4) 0.1 (1.3) (1.3) (2.9) (4.3) (37.8) (119.9) (70.6) (5.4) (10.7)
Depreciation & Amortization 13.8 20.4 23.0 15.8 8.9 8.1 8.3 5.3 3.3 5.6 7.5 8.3 6.0 4.7 2.7 0.3 0.4 0.8 0.6 0.3 0.2 1.0 14.6 12.2 8.1 3.4 2.2
Deferred Income Tax 16.2 (6.3) (9.5) (14.4) (3.2) (9.0) (1.1) (5.5) (0.5) 50.4 5.0 (1.9) (1.7) (3.3) (71.1) (5.1) (5.1) (5.1) 37.3 0 0 0 0 0 0 0 0
Stock Based Compensation 5.8 5.3 11.4 9.5 6.8 2.9 2.7 1.2 0.2 0.4 1.9 3.0 1.8 3.1 5.1 0.5 0.7 0 0 0 0 0 0 0 0 0 0
Other Operating Activities 8.7 3.2 96.6 1.2 1.3 1.1 0.7 0.2 2.3 22.4 (35.5) 1.3 1.1 1.2 1.2 4.6 3.1 (2.9) (2.4) (0.3) 1.5 54 K 2.1 65.7 13.5 (7.6) 11.5
Change in Working Capital 0.4 19.6 (37.0) (38.4) 10.1 (12.6) (6.4) (9.5) 8.5 0.8 (21.5) 2.7 (12.5) (15.7) (2.9) 0.8 (0.1) 0.4 90 K (0.6) (0.9) 0.4 (6.3) (0.5) (2.0) (7.7) (4.8)
Cash From Operations (7.3) 31.9 14.6 (0.3) 29.4 9.5 11.4 (8.9) 4.8 3.7 (28.7) 7.5 (3.4) (5.1) (13.8) (3.7) (3.4) (1.6) (3.0) (1.8) (2.1) (2.9) (27.4) (42.4) (50.9) (17.3) (1.8)
INVESTING CASH FLOW
Capital Expenditures (6.7) (6.0) (8.2) (17.4) (5.4) (4.1) (3.4) (2.8) (2.6) (2.8) (2.9) (5.1) (5.5) (2.8) (2.1) 7 K 7 K 48 K 49 K 17 K (2.5) 38 K (0.2) (3.5) (5.9) (3.2) (10.9)
Other Items 171.9 (5.4) 0.5 (160.8) (30.2) 20 K (0.7) (79.2) 9.3 61.2 71.2 38 K (50.3) 30 K (58.5) 42.7 (19.1) 40.4 (18.5) (25.9) 37.5 (21.0) 13.6 (17.3) (84.5) 11.6 (0.5)
Cash From Investing Activities 165.2 (11.4) (7.8) (178.1) (35.6) (4.1) (4.1) (82.0) 6.8 58.4 68.3 (5.1) (55.8) (2.8) (60.6) 42.7 (19.1) 40.3 (18.6) (25.9) 35.0 (21.0) 13.5 (20.8) (90.4) 8.4 (11.4)
FINANCING CASH FLOW
Common Stock Repurchased (0.2) (0.2) (8.3) (0.7) (1.5) (4.2) (5.7) 17 K (5.2) (7.0) (0.2) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Debt Repaid (119.8) (19.7) (2.3) 104.6 12.1 0.6 1.2 (2.2) 0 2.2 (15.9) (3.7) (3.1) 7.3 14.6 0 0 0 0 0 0 (5.0) 0 0 (2.0) 6.3 (1.9)
Dividends Paid (3.8) (3.8) (3.7) (3.3) (1.5) (3.0) (1.5) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities 0.6 3.4 0.4 (0.2) 1.7 0.3 (0.6) 0.2 0 0.3 3.2 1.2 2.8 0.1 0 0 0 1.4 0 0 0 0 0 0 0 0 (0.2)
Cash From Financing Activities (123.2) (20.3) (13.9) 180.7 22.3 (6.3) (6.6) (2.1) (5.2) (4.5) (12.9) (2.5) 62.2 7.4 18.5 0 0 2.9 0 2.6 0.5 (3.3) 0.5 0.5 245.5 8.3 20.8
CHANGE IN CASH
Net Change In Cash 34.0 (0.7) (7.4) 1.7 16.1 (0.8) 0.6 (92.9) 6.3 57.4 26.6 (0.6) 2.7 (0.4) (55.6) 39.0 (22.5) 40.2 (21.5) (25.1) 33.3 (27.2) (13.4) (62.7) 104.2 (0.7) 20.8
FREE CASH FLOW
Free Cash Flow (14.0) 26.0 6.4 (17.7) 24.0 5.4 8.0 (11.8) 2.2 0.9 (31.6) 2.4 (8.9) (7.9) (15.8) (3.7) (3.4) (1.6) (3.0) (1.8) (4.6) (2.9) (27.6) (45.9) (56.8) (20.5) (12.7)