Energy Recovery Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Energy Recovery Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2016-09-30 | 2016-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 2,054,000 | -9,880,000 | 23,471,000 | 8,481,000 | -642,000 | -8,260,000 | 19,805,000 | 9,660,000 | -1,665,000 | -6,296,000 | 13,725,000 | 4,789,000 | -2,359,000 | 7,894,000 | 5,263,000 | 1,071,000 | 1,069,000 | 6,866,000 | 3,453,000 | 5,387,000 | 16,926,000 | 621,000 | -609,000 | 5,149,000 | 3,719,000 | 2,654,000 | 2,418,000 | 4,658,000 | 15,743,000 | -726,000 | 14,439,000 | -579,000 | 3,000,000 | -4,510,000 | -2,184,000 | -1,826,000 | 439,000 | -4,683,000 | -10,021,000 | -11,326,000 | -3,338,000 | -1,758,000 | 496,000 | -3,850,000 | -322,000 | 68,000 | 1,653,000 | 550,000 | -71,000 | 1,554,000 | 5,264,000 | 623,000 |
adjustments to reconcile net income to cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 1,936,000 | 1,963,000 | 1,810,000 | 2,412,000 | 2,817,000 | 3,283,000 | 2,227,000 | 1,791,000 | 1,718,000 | 2,302,000 | 1,407,000 | 1,497,000 | 1,724,000 | 1,880,000 | 1,479,000 | 1,233,000 | 1,428,000 | 1,913,000 | 1,115,000 | 1,077,000 | 1,092,000 | 1,503,000 | 1,251,000 | 1,354,000 | 1,393,000 | 1,678,000 | 1,014,000 | 1,042,000 | 942,000 | 2,242,000 | 1,447,000 | 775,000 | 597,000 | 594,000 | 904,000 | 716,000 | 195,000 | 358,000 | 356,000 | |||||||||||||
depreciation and amortization | 944,000 | 962,000 | 996,000 | 1,009,000 | 1,012,000 | 1,029,000 | 1,027,000 | 1,056,000 | 1,036,000 | 983,000 | -182,000 | 1,297,000 | 2,261,000 | 1,388,000 | 1,798,000 | 1,408,000 | 1,386,000 | 1,347,000 | 1,336,000 | 1,212,000 | 1,493,000 | 1,258,000 | 955,000 | 1,488,000 | 1,052,000 | 900,000 | 971,000 | 858,000 | 916,000 | 1,124,000 | 895,000 | 920,000 | 940,000 | 911,000 | 857,000 | 969,000 | 976,000 | 1,000,000 | 1,183,000 | 1,201,000 | 1,203,000 | 1,204,000 | 1,419,000 | 1,519,000 | 1,140,000 | 1,126,000 | 557,000 | 234,000 | 214,000 | 178,000 | 144,000 | 140,000 |
right of use asset amortization | 472,000 | 464,000 | 457,000 | 447,000 | 439,000 | 431,000 | ||||||||||||||||||||||||||||||||||||||||||||||
accretion (amortization) of discounts (premiums) on investments | -119,000 | -231,000 | -282,000 | -453,000 | -365,000 | -231,000 | ||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 304,000 | -1,641,000 | 2,025,000 | 412,000 | 211,000 | -1,328,000 | 859,000 | 489,000 | -257,000 | -1,152,000 | 951,000 | 334,000 | -478,000 | 351,000 | 672,000 | 378,000 | -772,000 | -669,000 | 424,000 | 777,000 | 4,701,000 | -35,000 | 223,000 | -87,000 | 736,000 | 549,000 | -235,000 | 1,362,000 | -11,136,000 | -376,000 | -8,595,000 | -71,000 | -255,000 | 56,000 | -12,000 | 44,000 | 59,000 | 59,000 | -10,000 | |||||||||||||
impairment of long-lived assets | 0 | 353,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash adjustments | 214,000 | 21,000 | -224,000 | 19,000 | 172,000 | 116,000 | 785,000 | 92,000 | 56,000 | 93,000 | -436,000 | 326,000 | -148,000 | 57,000 | 794,000 | 12,000 | 161,000 | -12,000 | 8,000 | 47,000 | 31,000 | -1,000 | 3,000 | -76,000 | -71,000 | -20,000 | -29,000 | 68,000 | -20,000 | 67,000 | -2,000 | 0 | 6,000 | 43,000 | -31,000 | -25,000 | -61,000 | -26,000 | -25,000 | |||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -198,000 | 31,677,000 | -32,272,000 | -11,175,000 | 4,353,000 | 21,882,000 | -23,629,000 | -7,976,000 | -3,777,000 | 22,509,000 | -15,688,000 | -4,496,000 | 12,746,000 | -6,042,000 | -7,549,000 | -5,467,000 | 8,798,000 | -4,605,000 | -764,000 | 1,761,000 | 1,003,000 | -902,000 | 7,938,000 | -5,631,000 | 2,176,000 | -7,162,000 | -2,546,000 | 3,630,000 | 1,130,000 | -297,000 | -4,091,000 | -3,000 | 1,907,000 | 1,426,000 | -3,105,000 | -870,000 | -2,976,000 | 172,000 | -2,895,000 | 4,445,000 | 67,000 | 1,325,000 | -3,566,000 | 8,778,000 | 738,000 | -2,844,000 | -1,804,000 | -1,637,000 | 3,033,000 | 9,369,000 | -7,515,000 | -946,000 |
contract assets | -563,000 | 378,000 | -1,302,000 | -946,000 | -592,000 | 365,000 | 762,000 | 593,000 | -829,000 | -592,000 | 493,000 | -299,000 | -493,000 | 536,000 | 1,539,000 | -183,000 | -453,000 | -549,000 | 46,000 | -244,000 | 2,977,000 | -738,000 | 2,748,000 | -1,144,000 | 1,330,000 | |||||||||||||||||||||||||||
inventories | -382,000 | -7,645,000 | 8,888,000 | 194,000 | -2,157,000 | -5,723,000 | 7,099,000 | 2,352,000 | -3,242,000 | -4,855,000 | 3,566,000 | -3,943,000 | -4,782,000 | -3,123,000 | 108,000 | -5,253,000 | -3,435,000 | -186,000 | -1,116,000 | -766,000 | 952,000 | -692,000 | -1,371,000 | -1,160,000 | -507,000 | -218,000 | -978,000 | 13,000 | 917,000 | -1,824,000 | -2,089,000 | 450,000 | 1,869,000 | -1,480,000 | 549,000 | 483,000 | 1,308,000 | -508,000 | 1,158,000 | -225,000 | -122,000 | 139,000 | 2,299,000 | 60,000 | -7,000 | -2,858,000 | 3,959,000 | 677,000 | -1,092,000 | -1,661,000 | 1,289,000 | -2,695,000 |
prepaid and other assets | -670,000 | -37,000 | 1,403,000 | -1,591,000 | -23,000 | -545,000 | 1,196,000 | -1,025,000 | -454,000 | 187,000 | 599,000 | -130,000 | 390,000 | -721,000 | 1,411,000 | -1,050,000 | -328,000 | 281,000 | 120,000 | 573,000 | 150,000 | -428,000 | -646,000 | -643,000 | 1,166,000 | -140,000 | -237,000 | 10,032,000 | -10,350,000 | -127,000 | 559,000 | -214,000 | -263,000 | -121,000 | 287,000 | -234,000 | 69,000 | 570,000 | -236,000 | 1,834,000 | -1,917,000 | -164,000 | -172,000 | -751,000 | -1,199,000 | -534,000 | 771,000 | 108,000 | -917,000 | -471,000 | 2,076,000 | 709,000 |
accounts payable | 96,000 | 176,000 | -92,000 | -1,399,000 | 1,138,000 | 1,140,000 | 1,586,000 | 239,000 | -116,000 | 920,000 | -983,000 | -1,942,000 | -1,555,000 | 4,618,000 | -2,894,000 | 1,502,000 | 416,000 | 821,000 | -861,000 | -629,000 | 540,000 | 745,000 | -279,000 | -108,000 | -4,000 | 18,000 | -76,000 | -222,000 | -509,000 | -1,467,000 | 2,187,000 | 278,000 | -230,000 | -117,000 | 523,000 | 188,000 | -84,000 | -44,000 | -23,000 | -164,000 | 469,000 | -174,000 | -193,000 | -1,207,000 | -32,000 | 1,292,000 | 136,000 | -1,420,000 | 27,000 | -459,000 | 180,000 | 256,000 |
accrued expenses and other liabilities | -274,000 | -6,712,000 | 6,504,000 | -197,000 | 1,319,000 | -7,589,000 | 3,614,000 | 300,000 | 1,890,000 | -7,156,000 | 3,555,000 | 860,000 | 1,134,000 | -6,611,000 | 3,528,000 | 867,000 | 1,183,000 | -5,182,000 | 2,725,000 | 1,451,000 | 502,000 | -4,514,000 | 664,000 | 1,678,000 | 411,000 | -3,353,000 | 1,357,000 | -8,802,000 | 11,624,000 | -4,092,000 | 1,962,000 | 1,070,000 | 140,000 | -2,808,000 | 2,038,000 | 971,000 | 1,004,000 | -1,945,000 | 1,319,000 | -1,166,000 | 352,000 | -291,000 | 249,000 | -1,456,000 | 26,000 | -1,929,000 | 848,000 | 367,000 | -611,000 | -568,000 | 570,000 | -774,000 |
contract liabilities | 332,000 | 830,000 | -2,427,000 | -216,000 | -265,000 | 2,292,000 | -369,000 | 221,000 | -197,000 | 216,000 | -893,000 | 649,000 | -564,000 | -1,282,000 | 1,885,000 | 315,000 | -26,000 | -408,000 | 376,000 | 187,000 | -24,237,000 | -3,552,000 | -3,922,000 | -3,816,000 | -4,151,000 | -3,295,000 | -2,354,000 | |||||||||||||||||||||||||
net cash from operating activities | 4,146,000 | 10,678,000 | 8,955,000 | -3,003,000 | 8,073,000 | 6,497,000 | 13,782,000 | 7,749,000 | -4,134,000 | 8,657,000 | 6,363,000 | -1,211,000 | 9,081,000 | -1,602,000 | 6,232,000 | -4,247,000 | 11,487,000 | 54,000 | 6,520,000 | 10,644,000 | 5,578,000 | -5,872,000 | 4,765,000 | 500,000 | 5,954,000 | -5,951,000 | -2,184,000 | 11,419,000 | 4,663,000 | -6,333,000 | 568,000 | 1,478,000 | 4,703,000 | -3,854,000 | -2,446,000 | -125,000 | 1,879,000 | -3,740,000 | -3,756,000 | 779,000 | -2,077,000 | -3,202,000 | -2,168,000 | 5,369,000 | 2,984,000 | -4,487,000 | 7,758,000 | -3,379,000 | 3,205,000 | 5,233,000 | 172,000 | 1,507,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of marketable securities | 23,901,000 | 27,224,000 | 17,085,000 | 29,038,000 | 13,851,000 | 16,534,000 | 6,250,000 | 28,755,000 | 14,700,000 | 15,250,000 | 5,649,000 | 8,686,000 | 15,000,000 | 10,421,000 | 14,333,000 | 5,825,000 | 9,151,000 | 5,710,000 | 5,200,000 | 7,181,000 | 22,091,000 | 21,195,000 | 8,060,000 | 22,047,000 | 28,394,000 | 19,599,000 | 19,055,000 | 21,575,000 | 15,015,000 | 25,623,000 | 48,106,000 | 4,250,000 | 4,855,000 | 1,250,000 | 2,706,000 | 4,305,000 | ||||||||||||||||
purchases of marketable securities | -2,874,000 | -14,369,000 | -10,507,000 | -7,210,000 | -52,497,000 | -20,783,000 | -5,606,000 | -29,764,000 | -35,299,000 | -13,886,000 | -7,608,000 | 0 | -6,587,000 | -29,377,000 | -5,564,000 | -31,305,000 | 0 | 0 | 0 | -12,855,000 | -18,954,000 | -19,704,000 | -27,351,000 | -19,198,000 | -25,858,000 | -17,217,000 | -29,182,000 | -13,935,000 | -64,729,000 | -1,009,000 | ||||||||||||||||||||||
capital expenditures | -135,000 | -191,000 | -104,000 | -169,000 | -201,000 | -824,000 | -1,388,000 | -1,233,000 | -563,000 | -460,000 | -1,976,000 | -1,780,000 | -2,450,000 | -1,822,000 | -627,000 | -766,000 | -1,609,000 | -3,030,000 | -1,380,000 | -1,881,000 | -816,000 | -3,119,000 | -1,566,000 | -3,206,000 | -493,000 | -910,000 | -626,000 | -6,476,000 | -287,000 | -229,000 | -384,000 | -705,000 | -626,000 | -465,000 | -1,014,000 | -125,000 | -943,000 | -559,000 | -339,000 | -430,000 | -2,531,000 | -2,367,000 | -4,199,000 | -3,052,000 | -1,700,000 | -2,002,000 | -933,000 | -291,000 | -90,000 | |||
free cash flows | 4,011,000 | 10,487,000 | 8,851,000 | -3,172,000 | 7,872,000 | 5,673,000 | 12,394,000 | 5,130,000 | -1,774,000 | 8,621,000 | -3,578,000 | 4,452,000 | -6,697,000 | 9,665,000 | -573,000 | 5,754,000 | 9,035,000 | 2,548,000 | -7,252,000 | 2,884,000 | -316,000 | 2,835,000 | -7,517,000 | -5,390,000 | 10,926,000 | 3,753,000 | -6,959,000 | -5,908,000 | 1,191,000 | 4,474,000 | -4,238,000 | -3,151,000 | -751,000 | 1,414,000 | -4,754,000 | -3,881,000 | -164,000 | -2,636,000 | -3,541,000 | -2,598,000 | 2,838,000 | 617,000 | -8,686,000 | 4,706,000 | -5,079,000 | 1,203,000 | 4,300,000 | -119,000 | 1,417,000 | |||
proceeds from sales of fixed assets | 0 | 10,000 | 43,000 | 0 | 3,000 | 87,000 | 5,000 | 368,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 20,892,000 | 12,674,000 | 6,517,000 | 21,659,000 | -38,844,000 | -4,986,000 | -739,000 | -1,339,000 | -18,203,000 | 1,167,000 | -2,824,000 | 8,857,000 | 7,953,000 | -20,932,000 | 6,984,000 | -27,930,000 | -4,705,000 | 5,088,000 | 4,434,000 | 6,378,000 | 23,854,000 | 11,934,000 | -8,702,000 | 5,062,000 | -2,076,000 | -1,165,000 | -10,009,000 | 3,865,000 | -15,077,000 | 11,062,000 | -21,546,000 | 4,000 | -16,292,000 | 461,000 | 757,000 | -411,000 | 4,452,000 | 1,865,000 | -23,100,000 | -5,677,000 | -77,000 | 582,000 | 653,000 | -21,991,000 | -1,488,000 | 1,297,000 | -9,712,000 | -560,000 | -90,000 | |||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | 367,000 | 616,000 | 1,305,000 | 4,293,000 | 312,000 | 1,190,000 | 3,610,000 | 805,000 | 214,000 | 165,000 | 742,000 | 1,259,000 | 222,000 | 763,000 | 1,615,000 | 242,000 | 2,638,000 | 6,059,000 | 3,137,000 | 132,000 | 688,000 | 440,000 | 649,000 | 843,000 | 2,390,000 | 2,191,000 | 418,000 | 1,483,000 | 754,000 | 1,636,000 | 1,800,000 | 1,197,000 | 2,311,000 | 200,000 | 23,000 | 2,000 | 0 | 5,000 | -1,000 | 5,000 | 27,000 | 18,000 | 165,000 | 0 | 244,000 | 148,000 | 87,000 | 17,000 | 68,000 | 212,000 | -101,000 | 76,773,000 |
repurchase of common stock | -17,087,000 | -4,490,000 | 0 | -31,000 | -18,567,000 | -8,056,000 | -6,190,000 | -5,602,000 | 0 | 0 | -6,505,000 | -3,495,000 | 5,099,000 | -997,000 | 0 | 0 | -3,200,000 | -800,000 | ||||||||||||||||||||||||||||||||||
payment of excise tax associated with repurchase of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -17,152,000 | -3,874,000 | -49,079,000 | 4,293,000 | 312,000 | 1,190,000 | 3,610,000 | 805,000 | 214,000 | 165,000 | 742,000 | 1,228,000 | -18,345,000 | -7,293,000 | -4,575,000 | -5,360,000 | -8,916,000 | 6,059,000 | 3,137,000 | 132,000 | 687,000 | 418,000 | 628,000 | 816,000 | 2,362,000 | 2,157,000 | 364,000 | 1,441,000 | -5,793,000 | -1,898,000 | 6,625,000 | 198,000 | -6,058,000 | 186,000 | 41,000 | -32,000 | -3,255,000 | -867,000 | -55,000 | -60,000 | -23,000 | -129,000 | 69,000 | -84,000 | 161,000 | -25,000 | -1,362,000 | -24,000 | 109,000 | 212,000 | -133,000 | 76,762,000 |
effect of exchange rate differences on cash and cash equivalents | 27,000 | 33,000 | -29,000 | 1,000 | -5,000 | -19,000 | 6,000 | -14,000 | 33,000 | 8,000 | -28,000 | -20,000 | 5,000 | -25,000 | 15,000 | 26,000 | 10,000 | -25,000 | -4,000 | -22,000 | -8,000 | 36,000 | -14,000 | 9,000 | 24,000 | -78,000 | -12,000 | 3,000 | 26,000 | -9,000 | -3,000 | -12,000 | -8,000 | -18,000 | -2,000 | -16,000 | -15,000 | -15,000 | -16,000 | -13,000 | -13,000 | |||||||||||
net change in cash, cash equivalents and restricted cash | 7,913,000 | 19,511,000 | -33,636,000 | 22,950,000 | -30,464,000 | 2,682,000 | 16,659,000 | 7,201,000 | -22,090,000 | 9,997,000 | 4,223,000 | 8,908,000 | -1,296,000 | -29,838,000 | 8,613,000 | -37,557,000 | -2,129,000 | 11,176,000 | 14,106,000 | 17,180,000 | 30,129,000 | 6,455,000 | -3,309,000 | 6,378,000 | 6,244,000 | -4,963,000 | 16,717,000 | -16,171,000 | 2,817,000 | |||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of year | 0 | 29,757,000 | 0 | 0 | 0 | 68,225,000 | 0 | 0 | 0 | 56,458,000 | 0 | 0 | 0 | 74,461,000 | 0 | 0 | 0 | 94,358,000 | 0 | 0 | 0 | 26,488,000 | 0 | 0 | 0 | 22,138,000 | 0 | 0 | 30,626,000 | |||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 7,913,000 | 49,268,000 | 22,950,000 | -30,464,000 | 70,907,000 | 7,201,000 | -22,090,000 | 66,455,000 | 8,908,000 | -1,296,000 | 44,623,000 | -37,557,000 | -2,129,000 | 105,534,000 | 17,180,000 | 30,129,000 | 32,943,000 | 6,378,000 | 6,244,000 | 17,175,000 | 16,717,000 | -16,171,000 | 33,443,000 | |||||||||||||||||||||||||||||
sales of marketable securities | 0 | 0 | 0 | 806,000 | 4,793,000 | 4,974,000 | 4,073,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received for income tax refunds | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | -811,000 | 20,000 | 625,000 | 1,001,000 | 44,000 | 105,000 | 281,000 | 3,159,000 | 438,000 | 2,103,000 | ||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure on non-cash investing and financing transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment in trade accounts payable, and accrued expenses and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
excise tax on share repurchases, accrued but not paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums and discounts on investments | -249,000 | -230,000 | -294,000 | -89,000 | 33,000 | 140,000 | 219,000 | 288,000 | 230,000 | 201,000 | 68,000 | 71,000 | 102,000 | -7,000 | ||||||||||||||||||||||||||||||||||||||
right of use asset depreciation | 415,000 | 406,000 | 402,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures and proceeds from sales of fixed assets | -570,000 | -197,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
rou asset depreciation | ||||||||||||||||||||||||||||||||||||||||||||||||||||
tax payment for employee shares withheld | 0 | 0 | -1,000 | -22,000 | -21,000 | -27,000 | -28,000 | -34,000 | -35,000 | -39,000 | -39,000 | -37,000 | ||||||||||||||||||||||||||||||||||||||||
non-cash lease liabilities arising from obtaining right of use assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate differences on cash, cash equivalents and restricted cash | 34,000 | 15,000 | -11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other | 0 | 1,000 | -4,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from warranty claims | 87,000 | 143,000 | 75,000 | 98,000 | 63,000 | 97,000 | 90,000 | 152,000 | 113,000 | 78,000 | 87,000 | 48,000 | 112,000 | 38,000 | -1,000 | 97,000 | 318,000 | 109,000 | 203,000 | -29,000 | 120,000 | 216,000 | 176,000 | 77,000 | 399,000 | 120,000 | 206,000 | 121,000 | 28,000 | 36,000 | 19,000 | |||||||||||||||||||||
income taxes | 7,000 | -21,000 | 0 | 3,000 | -3,000 | -17,000 | 37,000 | 10,000 | -61,000 | |||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -19,000 | -3,000 | -3,000 | -2,000 | -4,000 | -2,000 | 0 | -21,000 | -32,000 | -32,000 | -32,000 | -32,000 | -32,000 | -32,000 | -32,000 | -32,000 | -32,000 | -202,000 | -1,711,000 | -32,000 | -32,000 | -120,000 | -43,000 | -43,000 | ||||||||||||||||||||||||||||
cash paid for interest | 21,000 | 15,000 | 16,000 | 21,000 | 15,000 | 10,000 | 10,000 | 14,000 | 15,000 | 15,000 | ||||||||||||||||||||||||||||||||||||||||||
amortization (accretion) of premiums and discounts on investments | 96,000 | -5,000 | 220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency transactions | ||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on sale of investments | -5,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of accruals related to expired warranties | -62,000 | -48,000 | -36,000 | -47,000 | -9,000 | -87,000 | -34,000 | -50,000 | 1,000 | -55,000 | ||||||||||||||||||||||||||||||||||||||||||
change in allowance for doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments for excess or obsolete inventory | 28,000 | -69,000 | 24,000 | 38,000 | 65,000 | 115,000 | 13,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | 12,000 | 50,000 | 350,000 | 36,000 | 1,000 | 21,000 | 13,000 | 30,000 | -2,000 | 0 | 77,000 | |||||||||||||||||||||||||||||||||||||||||
supplemental disclosure on non-cash transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on foreign currency translation | 30,000 | 113,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | -20,000 | 35,000 | -34,000 | 0 | 8,000 | 320,000 | 8,000 | -13,000 | 52,000 | -24,000 | 40,000 | 18,000 | 7,000 | -133,000 | -28,000 | 168,000 | -267,000 | 256,000 | 4,000 | 1,000 | 5,000 | |||||||||||||||||||||||||||||||
contract assets, costs and estimated earnings in excess of billings | 846,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
contract liabilities, cost in excess of billings | -2,397,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premiums on investments | -26,000 | -18,000 | 113,000 | 177,000 | 90,000 | 366,000 | 60,000 | |||||||||||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on foreign currency translation | -56,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -3,000 | 281,000 | 46,000 | 85,000 | 4,000 | 6,000 | 3,000 | 2,000 | 8,000 | 0 | -2,000 | 8,000 | 5,000 | -55,000 | -12,000 | 7,000 | -275,000 | 184,000 | -64,000 | 30,000 | -1,463,000 | 1,131,000 | 85,000 | |||||||||||||||||||||||||||||
net change in cash and cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on foreign currency translation | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unbilled receivables | -2,194,000 | 890,000 | -2,151,000 | 2,232,000 | -3,469,000 | -1,169,000 | -354,000 | 162,000 | 1,062,000 | 1,981,000 | 789,000 | -2,651,000 | -413,000 | 1,576,000 | 2,694,000 | -618,000 | 1,005,000 | -1,553,000 | 1,785,000 | 93,000 | -3,182,000 | 1,542,000 | ||||||||||||||||||||||||||||||
costs and estimated earnings in excess of billings | -2,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
litigation settlement | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, product | -1,062,000 | -298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, license and development | ||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -374,000 | 59,000 | 707,000 | -1,035,000 | 2,211,000 | -565,000 | -293,000 | -5,094,000 | 482,000 | 866,000 | 1,047,000 | 1,941,000 | 836,000 | 122,000 | -5,300,000 | 219,000 | 3,299,000 | -8,779,000 | -265,000 | 0 | ||||||||||||||||||||||||||||||||
proceeds from long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -14,344,000 | 1,704,000 | -17,725,000 | -3,219,000 | -1,645,000 | -542,000 | -1,464,000 | 4,693,000 | 1,598,000 | -8,604,000 | -15,610,000 | -4,906,000 | 4,627,000 | -4,283,000 | -534,000 | 78,166,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash transactions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment in trade accounts payable and accrued expenses and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on foreign currency transactions | 13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of put options | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
valuation adjustments for excess or obsolete inventory | -133,000 | -22,000 | -20,000 | 837,000 | 16,000 | 22,000 | -18,000 | 303,000 | 12,000 | -174,000 | 225,000 | 8,000 | 49,000 | 66,000 | 101,000 | |||||||||||||||||||||||||||||||||||||
deferred revenue, slb license | -1,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 83,289,000 | 16,642,000 | 0 | 0 | 18,507,000 | 0 | 0 | 0 | 55,338,000 | 0 | 0 | 0 | 59,115,000 | 0 | 0 | 0 | 79,287,000 | 0 | 0 | ||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 1,704,000 | 65,564,000 | 13,423,000 | -542,000 | 3,067,000 | 15,762,000 | -26,923,000 | -4,966,000 | -2,193,000 | 52,589,000 | -1,464,000 | 4,693,000 | 1,598,000 | 50,511,000 | -15,610,000 | -4,906,000 | 4,627,000 | 75,004,000 | -534,000 | 78,166,000 | ||||||||||||||||||||||||||||||||
amortization of premiums/discounts on investments | 89,000 | 115,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest accrued on notes receivables from stockholders | 0 | 0 | 0 | -1,000 | 0 | 0 | 0 | -1,000 | 0 | -1,000 | -2,000 | -1,000 | -1,000 | -2,000 | -3,000 | -3,000 | ||||||||||||||||||||||||||||||||||||
share-based compensation | 687,000 | 518,000 | 589,000 | 725,000 | 783,000 | 524,000 | 706,000 | 707,000 | 607,000 | 746,000 | 720,000 | |||||||||||||||||||||||||||||||||||||||||
gain on foreign currency transactions | 10,000 | 756,000 | 203,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | -334,000 | -989,000 | 524,000 | 72,000 | 602,000 | 361,000 | 212,000 | -358,000 | -1,594,000 | -1,518,000 | -133,000 | -1,389,000 | 910,000 | -510,000 | -1,094,000 | -56,000 | -1,301,000 | 2,165,000 | 107,000 | |||||||||||||||||||||||||||||||||
purchase of marketable securities | -3,464,000 | 0 | 0 | -861,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligation | -14,000 | -6,000 | -13,000 | -23,000 | -40,000 | -22,000 | -33,000 | -34,000 | -115,000 | -109,000 | -52,000 | -56,000 | -51,000 | -10,000 | -10,000 | -8,000 | -10,000 | -9,000 | -10,000 | |||||||||||||||||||||||||||||||||
non-cash restructuring charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency transactions | -8,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based compensation arrangements | -7,000 | 2,000 | 15,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of inventory acquisition valuation step-up | 0 | 20,000 | 428,000 | 422,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on fair value remeasurement | ||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of inventories | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of capitalized assets | 355,000 | 360,000 | 0 | 55,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes receivable from stockholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash transactions | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of assets held for sale | 164,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
(recovery of) benefit from doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net (loss) to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization (accretion) of premiums/discounts on investments | 154,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized (gain) loss on foreign currency transactions | -51,000 | -40,000 | -188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recoveries of) doubtful accounts | 31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -2,745,000 | -4,966,000 | -2,193,000 | -2,749,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock related to acquisition of a business | ||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalization of construction in progress related to lease allowance | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized loss on foreign currency transactions | ||||||||||||||||||||||||||||||||||||||||||||||||||||
provisions for (recoveries of) doubtful accounts | -41,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
collection of notes receivables from stockholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes receivables from stockholders | 0 | -1,000 | 55,000 | 1,000 | 81,000 | 130,000 | 42,000 | |||||||||||||||||||||||||||||||||||||||||||||
recoveries of doubtful accounts | -10,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in exchange for notes receivable from stockholders | 0 | 6,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gain on foreign currency transactions | -60,000 | 82,000 | 14,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 51,000 | 0 | -1,000 | 143,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -1,531,000 | -4,077,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation arrangements | -25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of revolving note | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other short term financing activities | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (reversal of) warranty claims | 18,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from excess or obsolete inventory | -27,000 | 12,000 | 74,000 | -3,000 | -24,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net gain on foreign currency transactions | -129,000 | -337,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
equipment purchased under capital leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits | 1,904,000 |
We provide you with 20 years of cash flow statements for Energy Recovery stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Energy Recovery stock. Explore the full financial landscape of Energy Recovery stock with our expertly curated income statements.
The information provided in this report about Energy Recovery stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.