Liquidity Services Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Liquidity Services 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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-03-31 | 2009-12-31 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 7,410,000 | 7,051,000 | 5,810,000 | 6,375,000 | 5,999,000 | 5,710,000 | 1,907,000 | 6,280,000 | 6,487,000 | 4,244,000 | 3,967,000 | 8,345,000 | 16,407,000 | 11,970,000 | 3,602,000 | 32,756,000 | 8,418,000 | 5,261,000 | 4,514,000 | 5,447,000 | 213,000 | -4,238,000 | -5,196,000 | -5,227,000 | -4,649,000 | -4,362,000 | -5,022,000 | -1,043,000 | -3,705,000 | -5,655,000 | -1,212,000 | -13,967,000 | -8,615,000 | -8,208,000 | -8,397,000 | -124,000 | -850,000 | -5,197,000 | 1,615,000 | 1,381,000 | -64,116,000 | 18,373,000 | 5,631,000 | 7,093,000 | 30,675,593 | -6,689,593 | 6,709,000 | 14,863 | -9,098,112 | 9,126,000 | -1,057,000 | 5,059,000 | 1,383,000 | 3,577,000 | 2,940,000 | 3,400,000 | 1,675,000 | 2,000 | 3,848,000 | 2,646,000 | 2,363,000 | 3,053,000 | 2,474,000 | 2,313,000 | 2,230,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 2,657,000 | 2,568,000 | 2,516,000 | 2,823,000 | 3,199,000 | 3,194,000 | 2,904,000 | 2,822,000 | 2,866,000 | 2,803,000 | 2,764,000 | 2,776,000 | 2,640,000 | 2,604,000 | 2,302,000 | 1,723,000 | 1,705,000 | 1,670,000 | 1,871,000 | 1,574,000 | 1,567,000 | 1,577,000 | 1,572,000 | 1,516,000 | 1,206,000 | 1,165,000 | 1,204,000 | 1,224,000 | 1,020,000 | 1,144,000 | 1,211,000 | 1,568,000 | 1,365,000 | 1,434,000 | 1,429,000 | 1,616,000 | 1,660,000 | 1,672,000 | 2,044,000 | 1,994,000 | 3,203,000 | 4,277,000 | 4,244,000 | 4,411,000 | 12,966,416 | -4,188,416 | 4,197,000 | 3,497 | -3,538,930 | 3,546,000 | 1,594,000 | 1,555,000 | 1,393,000 | 1,174,000 | 1,114,000 | 1,031,000 | 881,000 | 842,000 | 787,000 | 668,000 | 591,000 | 557,000 | 512,000 | 476,000 | 429,000 |
stock compensation expense | 3,512,000 | 2,579,000 | 3,431,000 | 3,879,000 | 2,616,000 | 2,343,000 | 2,249,000 | 2,168,000 | 2,141,000 | 1,801,000 | 2,081,000 | 2,326,000 | 1,884,000 | 1,992,000 | 2,280,000 | 1,154,000 | 1,803,000 | 1,761,000 | 2,229,000 | 1,875,000 | 1,515,000 | 1,231,000 | 1,039,000 | 1,370,000 | 1,044,000 | 2,581,000 | 1,513,000 | 2,463,000 | 1,436,000 | 1,768,000 | 930,000 | 1,915,000 | 1,563,000 | 1,399,000 | 2,500,000 | 3,084,000 | 2,724,000 | 2,420,000 | 3,499,000 | 2,810,000 | 2,602,000 | 2,950,000 | 2,908,000 | 3,659,000 | 10,221,698 | -4,359,698 | 4,367,000 | 3,537 | -2,619,882 | 2,625,000 | 2,221,000 | 2,312,000 | 2,216,000 | 2,509,000 | 1,736,000 | 1,653,000 | 1,566,000 | 1,483,000 | 1,177,000 | 1,152,000 | 1,111,000 | 526,000 | 519,000 | 364,000 | 299,000 |
inventory adjustment to net realizable value | 0 | 0 | 32,000 | 0 | 0 | 189,000 | 12,000 | 96,000 | 0 | 0 | 98,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 94,000 | 72,000 | 33,000 | 106,000 | 60,000 | 572,000 | 101,000 | 871,000 | 325,000 | 179,000 | 15,000 | 68,000 | 57,000 | 0 | 11,000 | 28,000 | 94,000 | 160,000 | 15,000 | 69,000 | 65,000 | 45,000 | 21,000 | -6,000 | 58,000 | 45,000 | 81,000 | 8,000 | 10,000 | 165,000 | 16,000 | 358,000 | 149,000 | -234,000 | 84,000 | 140,000 | 8,000 | 78,000 | 149,000 | 21,000 | 66,000 | 31,000 | 40,000 | 51,000 | 28,000 | ||||||||||||||||||||
deferred tax expense | 642,000 | -271,000 | 1,501,000 | 1,005,000 | 2,536,000 | 1,170,000 | 612,000 | 2,022,000 | 2,032,000 | 1,343,000 | 1,181,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived and other non-current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | 34,000 | -45,000 | -8,000 | -6,000 | -10,000 | -14,000 | -5,000 | -10,000 | -45,000 | -7,000 | -6,000 | -7,000 | 43,000 | 0 | -4,000 | -13,000 | -12,000 | -35,000 | 26,000 | 5,000 | -11,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 609,000 | 2,539,000 | -11,747,000 | -2,670,000 | 394,000 | -2,057,000 | 64,000 | -2,484,000 | -592,000 | 1,847,000 | 3,954,000 | -4,075,000 | -1,578,000 | 1,158,000 | -1,795,000 | -423,000 | 174,000 | -1,100,000 | 506,000 | -233,000 | 749,000 | -68,000 | 734,000 | -956,000 | 369,000 | -127,000 | -1,298,000 | 1,031,000 | 279,000 | 1,132,000 | 4,140,000 | -337,000 | 292,000 | -1,126,000 | -440,000 | 77,000 | 4,336,000 | 4,610,000 | 1,347,000 | 1,691,000 | 399,000 | -309,000 | -780,000 | 2,077,000 | -145,000 | -432,000 | 2,423,000 | 818,000 | |||||||||||||||||
inventory | 5,013,000 | 262,000 | -3,151,000 | 7,235,000 | 2,123,000 | -1,143,000 | -3,266,000 | 1,157,000 | 2,802,000 | 242,000 | -4,680,000 | 2,426,000 | -1,276,000 | 146,000 | -855,000 | 1,157,000 | -675,000 | -3,193,000 | -4,324,000 | 1,508,000 | 1,076,000 | -2,683,000 | 35,000 | 2,717,000 | 4,168,000 | -2,563,000 | -374,000 | 2,273,000 | -2,949,000 | 6,954,000 | 1,842,000 | -4,140,000 | 135,000 | 347,000 | 151,000 | 13,242,000 | 21,108,000 | 8,138,000 | -475,000 | 718,000 | |||||||||||||||||||||||||
prepaid taxes and tax refund receivable | 1,396,000 | -3,124,000 | -153,000 | 130,000 | -162,000 | -62,000 | 358,000 | -17,000 | 228,000 | -161,000 | -202,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -2,143,000 | 839,000 | 2,189,000 | 2,485,000 | -4,662,000 | -899,000 | 40,000 | 951,000 | -2,427,000 | 1,309,000 | -999,000 | 983,000 | -1,558,000 | -93,000 | -1,137,000 | 455,000 | -1,119,000 | -123,000 | -1,235,000 | 433,000 | -1,395,000 | 3,062,000 | -725,000 | 1,310,000 | 596,000 | -1,753,000 | 1,401,000 | -2,627,000 | -1,670,000 | -1,106,000 | 4,714,000 | -2,005,000 | 1,185,000 | -977,000 | 773,000 | -476,000 | 658,000 | 113,000 | -1,870,000 | 3,175,000 | 1,541,000 | 240 | -1,872,840 | 1,886,000 | |||||||||||||||||||||
operating lease assets and liabilities | 136,000 | -173,000 | -246,000 | 94,000 | 1,065,000 | 298,000 | -10,000 | -21,000 | -52,000 | -90,000 | -65,000 | -55,000 | 29,000 | 208,000 | 214,000 | -84,000 | 57,000 | 37,000 | -89,000 | -22,000 | 9,000 | -77,000 | -97,000 | ||||||||||||||||||||||||||||||||||||||||||
accounts payable | 1,051,000 | 3,800,000 | -6,638,000 | 6,825,000 | -7,530,000 | 15,836,000 | -6,757,000 | -5,385,000 | 1,594,000 | 11,318,000 | -10,416,000 | -5,087,000 | 6,242,000 | 9,208,000 | -8,815,000 | 763,000 | 2,844,000 | 11,646,000 | 3,301,000 | -7,044,000 | 9,835,000 | 9,453,000 | -5,337,000 | 1,761,000 | 2,163,000 | 757,000 | -3,490,000 | -2,495,000 | -2,710,000 | 7,465,000 | -1,590,000 | 1,156,000 | -802,000 | 3,390,000 | -552,000 | 594,000 | 1,308,000 | 4,050,000 | 2,283,234 | -1,344,234 | 1,345,000 | 162,000 | 249,000 | 149,000 | 1,353,000 | 337,000 | 1,510,000 | -1,144,000 | -484,000 | 1,875,000 | 642,000 | ||||||||||||||
accrued expenses and other current liabilities | 1,955,000 | 518,000 | -5,206,000 | 417,000 | 3,974,000 | 6,243,000 | -6,422,000 | 3,039,000 | -4,223,000 | 3,205,000 | -1,744,000 | 3,302,000 | 2,166,000 | -2,928,000 | -5,193,000 | 3,818,000 | 239,000 | 3,997,000 | -1,994,000 | 1,327,000 | 535,000 | -651,000 | -9,409,000 | 2,776,000 | -1,549,000 | 1,185,000 | -413,000 | 2,573,000 | -978,000 | -7,622,000 | -3,549,000 | -1,460,000 | -2,123,000 | -8,377,000 | -2,922,000 | ||||||||||||||||||||||||||||||
deferred revenue | -131,000 | 417,000 | -348,000 | -117,000 | 40,000 | 391,000 | -227,000 | 1,000 | 171,000 | 507,000 | -417,000 | -481,000 | -146,000 | 382,000 | 60,000 | 107,000 | 346,000 | 742,000 | 174,000 | 230,000 | 65,000 | 271,000 | -359,000 | -137,000 | 88,000 | 322,000 | 633,000 | ||||||||||||||||||||||||||||||||||||||
payables to sellers | -3,430,000 | 4,612,000 | -155,000 | -6,597,000 | 12,596,000 | 3,097,000 | -412,000 | 3,072,000 | -1,339,000 | 3,621,000 | -5,935,000 | 4,767,000 | 1,084,000 | -4,050,000 | 11,199,000 | -5,713,000 | 7,873,000 | 4,314,000 | 1,069,000 | -155,000 | 4,959,000 | 455,000 | 658,000 | -4,587,000 | -291,000 | -2,053,000 | -1,785,000 | 44,000 | 4,398,000 | -851,000 | 995,000 | ||||||||||||||||||||||||||||||||||
net cash from operating activities | 19,264,000 | 21,644,000 | -12,140,000 | 22,006,000 | 22,242,000 | 34,846,000 | -8,873,000 | 14,660,000 | 10,021,000 | 32,994,000 | -10,659,000 | 13,696,000 | 16,510,000 | 12,756,000 | 1,871,000 | 11,146,000 | 22,956,000 | 25,277,000 | 6,038,000 | 7,277,000 | 21,338,000 | 6,466,000 | -18,603,000 | 983,000 | 4,363,000 | -3,512,000 | -8,076,000 | -973,000 | -4,930,000 | -5,021,000 | 13,937,000 | 10,601,000 | 15,880,000 | 13,064,000 | -3,962,000 | 4,115,000 | 4,942,000 | 16,814,584 | 702 | -12,150,431 | 12,189,000 | 12,229,000 | 9,490,000 | 6,781,000 | 12,203,000 | 3,698,000 | 5,501,000 | 3,824,000 | 7,254,000 | 122,000 | 2,732,000 | 3,047,000 | |||||||||||||
capex | -2,101,000 | -1,865,000 | -1,818,000 | -2,842,000 | -1,957,000 | -2,377,000 | -1,731,000 | -1,481,000 | -1,194,000 | -1,499,000 | -1,212,000 | -1,829,000 | -2,720,000 | -1,608,000 | -1,964,000 | -1,931,000 | -1,070,000 | -1,055,000 | -1,363,000 | -578,000 | -774,000 | -1,504,000 | -1,330,000 | -1,154,000 | -1,795,000 | -1,414,000 | -1,575,000 | -1,477,000 | -1,117,000 | -2,321,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||
free cash flows | 17,163,000 | 19,779,000 | -13,958,000 | 19,164,000 | 20,285,000 | 32,469,000 | -10,604,000 | 13,179,000 | 8,827,000 | 31,495,000 | -11,871,000 | 11,867,000 | 13,790,000 | 11,148,000 | -93,000 | 9,215,000 | 21,886,000 | 24,222,000 | 4,675,000 | 6,699,000 | 20,564,000 | 4,962,000 | -19,933,000 | -171,000 | 2,568,000 | -4,926,000 | -9,651,000 | -2,450,000 | -6,047,000 | -7,342,000 | 13,937,000 | 10,601,000 | 15,880,000 | 13,064,000 | -3,962,000 | 4,115,000 | 4,942,000 | 16,814,584 | 702 | -12,150,431 | 12,189,000 | 12,229,000 | 9,490,000 | 6,781,000 | 12,203,000 | 3,698,000 | 5,501,000 | 3,824,000 | 7,254,000 | 122,000 | 2,732,000 | 3,047,000 | |||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for business acquisitions, net of cash acquired | -213,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment, including capitalized software | -2,101,000 | -1,865,000 | -1,818,000 | -2,842,000 | -1,957,000 | -2,377,000 | -1,731,000 | -1,481,000 | -1,194,000 | -1,499,000 | -1,212,000 | -1,829,000 | -2,720,000 | -1,608,000 | -1,964,000 | -1,931,000 | -1,070,000 | -1,055,000 | -1,363,000 | -578,000 | -774,000 | -1,504,000 | -1,330,000 | -1,154,000 | -1,795,000 | -1,414,000 | -1,575,000 | -1,477,000 | -1,117,000 | -632,000 | -948,000 | -1,595,000 | -2,251,000 | -1,638,000 | -2,321,000 | ||||||||||||||||||||||||||||||
purchase of short-term investments | -2,919,000 | -2,627,000 | -10,671,000 | 0 | 0 | 105,000 | -2,369,000 | -2,434,000 | -1,907,000 | -1,849,000 | -1,847,000 | -10,000,000 | -10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | 2,735,000 | 2,596,000 | 2,086,000 | 4,273,000 | 1,902,000 | 0 | 1,986,000 | 0 | 10,000,000 | 15,000,000 | 30,000,000 | 20,000,000 | 20,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 177,000 | 31,000 | -5,000 | -6,000 | 0 | 29,000 | 31,000 | 10,000 | 7,000 | 7,000 | 44,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -2,321,000 | -8,152,000 | -10,408,000 | 1,533,000 | -55,000 | -15,508,000 | -2,083,000 | -1,982,000 | -3,094,000 | -3,341,000 | -3,015,000 | -3,651,000 | -1,904,000 | 2,480,000 | -734,000 | -846,000 | -292,000 | 9,231,000 | 13,493,000 | 6,215,000 | -1,022,000 | -1,713,000 | -1,423,000 | -11,556,000 | -25,162,000 | -10,955,000 | 29,000 | -966,000 | -1,636,000 | -2,288,000 | -1,672,000 | -2,328,000 | -8,500,000 | ||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchases | 0 | 0 | -79,000 | 0 | -379,000 | -7,879,000 | -1,168,000 | 0 | -4,235,000 | -9,764,000 | -7,199,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid associated with net settlement of stock compensation awards | -265,000 | -3,958,000 | -883,000 | -799,000 | -89,000 | -1,141,000 | -225,000 | -202,000 | -324,000 | -492,000 | -244,000 | -905,000 | -92,000 | -958,000 | -851,000 | -370,000 | -343,000 | -3,144,000 | -58,000 | -30,000 | -6,000 | -60,000 | -498,000 | ||||||||||||||||||||||||||||||||||||||||||
payments of the principal portion of finance lease liabilities | -26,000 | -25,000 | -24,000 | -17,000 | -16,000 | -30,000 | -26,000 | -26,000 | -25,000 | -25,000 | -25,000 | -24,000 | -24,000 | -24,000 | -27,000 | -7,000 | -18,000 | -8,000 | -9,000 | -8,000 | -9,000 | -9,000 | -8,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options, net of tax | 0 | 78,000 | 114,000 | 1,000 | 0 | 127,000 | 0 | 0 | 496,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -291,000 | -3,905,000 | -872,000 | -346,000 | -483,000 | -9,050,000 | -1,292,000 | -228,000 | -4,584,000 | -10,281,000 | -6,972,000 | -929,000 | -15,038,000 | -3,973,000 | -3,946,000 | -13,000 | -1,237,000 | -504,000 | 417,000 | 5,000 | 116,000 | 8,000 | 392,000 | 0 | -96,000 | -62,000 | 234,000 | -881,000 | 3,351,000 | -8,879,711 | 8,899,000 | 6,425,000 | 5,415,000 | 119,000 | 56,000 | 29,000 | 45,000 | 5,000 | 59,000 | 2,234,000 | 218,000 | 829,000 | |||||||||||||||||||||||
effect of exchange rate differences on cash and cash equivalents | 467,000 | 199,000 | -1,106,000 | -279,000 | -26,000 | -211,000 | 524,000 | -316,000 | 221,000 | 45,000 | 690,000 | -1,280,000 | -717,000 | 1,000 | -23,000 | -288,000 | -24,000 | 264,000 | 589,000 | 268,000 | 357,000 | -1,089,000 | 578,000 | -295,000 | -163,000 | 228,000 | -311,000 | 780,000 | -381,000 | -156,000 | -112,000 | 635,000 | 12,000 | 153,000 | -282,000 | 200,000 | 508,000 | -687,000 | 767,000 | 64,476 | 1,000 | -3,000 | 56,000 | 18,000 | 129,000 | -16,000 | |||||||||||||||||||
net decrease in cash and cash equivalents | 17,119,000 | 9,786,000 | -24,526,000 | 21,678,000 | 10,077,000 | -11,724,000 | 19,417,000 | -19,956,000 | -7,599,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 153,226,000 | 0 | 0 | 110,281,000 | 0 | 0 | 96,122,000 | 0 | 0 | 106,335,000 | 0 | 0 | 76,036,000 | 0 | 0 | 36,497,000 | 0 | 0 | 58,448,000 | 0 | 0 | 94,348,000 | 0 | 0 | 134,513,000 | 0 | 0 | 95,465,000 | 0 | 0 | 62,598,000 | 0 | 0 | 95,109,000 | 104,677,218 | -104,677,218 | 104,782,000 | 0 | -128,959,911 | 129,089,000 | 0 | 0 | 43,378,000 | 0 | 33,538,000 | -1,000 | 51,954,000 | 39,954,000 | 54,359,000 | ||||||||||||||
cash and cash equivalents at end of period | 17,119,000 | 9,786,000 | 128,700,000 | 21,678,000 | 10,077,000 | 98,557,000 | 2,564,000 | 19,417,000 | 76,166,000 | 4,022,000 | -7,057,000 | 91,321,000 | 25,053,000 | 9,769,000 | 77,844,000 | 30,913,000 | 17,633,000 | 24,183,000 | 2,492,000 | -4,591,000 | 38,513,000 | -16,266,000 | 2,911,000 | 96,766,000 | -2,175,000 | -10,804,000 | 126,914,000 | 12,337,000 | 32,076,000 | 85,452,000 | 9,957,000 | 12,009,000 | 74,222,000 | -44,818,000 | 275,000 | 101,491,000 | 63,269,802 | -45,834,802 | 45,892,000 | -20,131 | -68,694,244 | 68,799,000 | 10,151,000 | 34,836,000 | 48,525,000 | 19,098,000 | 23,140,000 | 5,250,000 | -1,242,000 | 35,446,000 | 10,178,000 | -6,079,000 | 46,523,000 | -12,863,000 | 6,995,000 | 42,971,000 | |||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 1,814,000 | 900,000 | 340,000 | 615,000 | 242,000 | 399,000 | 300,000 | 208,000 | 26,000 | 168,000 | 9,000 | 314,000 | 526,000 | 32,000 | -209,000 | 237,000 | 3,916,000 | 1,864,000 | 589,000 | 3,676,000 | 11,513,000 | 1,461,000 | 12,210,507 | -83,507 | 94,000 | 9,316 | -76,555 | 79,000 | 855,000 | 4,810,000 | 567,000 | 5,609,000 | 463,000 | 4,232,000 | 2,091,000 | 805,000 | 2,245,000 | 4,628,000 | 2,511,000 | 624,000 | 3,817,000 | 1,143,000 | 1,568,000 | ||||||||||||||||||||||
non-cash: common stock surrendered in the exercise of stock options | 0 | 28,000 | 19,000 | 9,000 | 173,000 | 0 | 0 | 100,000 | 0 | 0 | 1,671,000 | -169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: acquisition consideration paid in common stock | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: cash not yet paid for business acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) for income taxes | 692,000 | 380,000 | 159,000 | 251,000 | -1,124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of earn-out liability | -4,500,000 | -11,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of property and equipment | 15,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of lease assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | -29,000 | 1,000 | -9,000 | -120,000 | 55,000 | 28,000 | -1,000 | -805,000 | -15,000 | -13,000 | -24,000 | -238,000 | 661,000 | 1,965,000 | -1,368,000 | -75,000 | -95,000 | -79,000 | 96,000 | -239,000 | 22,000 | -292,000 | -294,000 | -78,000 | 3,533,000 | -98,000 | -183,000 | -381,000 | 3,000 | 198,462 | -966,462 | 967,000 | -39 | -710,833 | 711,000 | 174,000 | 36,000 | 885,000 | |||||||||||||||||||||||||||
cash paid for business acquisition, net of cash acquired | 0 | 0 | -101,000 | -11,063,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of earn-out liability related to business acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 12,134,000 | 7,836,000 | 4,022,000 | -7,057,000 | -15,014,000 | -6,331,000 | 25,053,000 | 9,769,000 | 1,808,000 | 3,307,000 | -12,314,000 | 83,000 | 2,492,000 | -4,591,000 | -19,935,000 | 2,911,000 | 2,418,000 | -19,587,000 | -2,175,000 | 12,337,000 | 9,957,000 | 12,009,000 | 11,624,000 | 275,000 | 6,382,000 | 10,151,000 | 34,836,000 | 5,147,000 | 10,178,000 | -6,079,000 | 6,569,000 | 4,341,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (received) paid for income taxes | -117,000 | -28,000 | 651,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from note receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on termination of lease | 0 | -35,000 | -205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for debt issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: earn-out liability for acquisition activity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash: earnout liability for acquisition activity | -15,000,000 | -7,400,000 | 26,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions payable | 0 | 0 | 0 | -1,675,000 | -152,000 | 220,000 | 86,000 | -607,000 | -111,000 | -336,000 | 187,000 | -693,000 | -6,849,000 | 5,192,000 | 49,000 | 2,967,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax provision | 1,820,000 | 709,000 | 881,000 | 32,000 | 32,000 | 32,000 | -134,000 | 262,000 | 100,000 | 0 | 61,000 | 20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived and other assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid and deferred taxes | 227,000 | -38,000 | 35,000 | 0 | -151,000 | 208,000 | 318,000 | -792,000 | -77,000 | -858,000 | 93,000 | -257,000 | 211,000 | 542,000 | 223,000 | 25,000 | -51,000 | -626,000 | 1,409,000 | -44,000 | -9,000 | -703,000 | 874,000 | 290,000 | |||||||||||||||||||||||||||||||||||||||||
increase in intangibles | -11,000 | -7,000 | -1,000 | -10,000 | -2,000 | -16,000 | -5,000 | -9,000 | -5,000 | -28,000 | -20,000 | -3,000 | -6,000 | -9,000 | -5,000 | -12,000 | -4,000 | -1,000 | -18,000 | -41,000 | -37,000 | -34,000 | -7,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 25,000 | 10,000 | 7,000 | 33,000 | 21,000 | 14,000 | 11,000 | 24,000 | 12,000 | 88,000 | 0 | 24,000 | 166,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from promissory note | 3,519,000 | 316,000 | 508,000 | -1,000 | 1,000 | 2,553,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 2,000 | 154,000 | 197,000 | 2,000 | 32,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of earnout liability related to business acquisition | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchased | -5,449,000 | -17,035,000 | -2,963,000 | 0 | -12,040,000 | -4,103,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by investing activities | -1,706,000 | -13,021,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -18,108,000 | -3,841,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax (benefit) expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options | 461,000 | 5,000 | 116,000 | 8,000 | 392,000 | 0 | -1,000 | 14,000 | 47,000 | 32,000 | 0 | 36,000 | 71,000 | 1,775,000 | 1,762,000 | 469,000 | 1,393,496 | -208,496 | 209,000 | 4,071 | -4,000,049 | 4,010,000 | 5,471,000 | 5,184,000 | 2,396,000 | 503,000 | 76,000 | ||||||||||||||||||||||||||||||||||||||
cash paid (received for) for income taxes, net of refunds | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of earnout liability | 0 | 0 | 0 | 200,000 | 1,200,000 | 900,000 | 1,300,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | 0 | 0 | -25,000,000 | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on disposal of property and equipment | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of financial instruments | 0 | 0 | -20,000 | 110,000 | 176,000 | 0 | 179,000 | -928,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnout liability for acquisition activity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for acquisition activity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and long-lived assets | 0 | 0 | 96,238,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incremental tax income from exercise of common stock options and restricted stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid associated with net settlement of share-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (paid) received for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from inventory allowance | 402,000 | 251,000 | 0 | 1,841,000 | 3,465,000 | 3,921,000 | 715,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax benefit | 101,000 | 102,000 | -5,017,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from sale of property and equipment | -8,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash (used) provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment related to the adoption of asu 2016-09 | -113,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by operating activities | 3,496,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business disposition loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on reversal of earnout liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for inventory allowance | 653,000 | 191,000 | 1,208,000 | -69,000 | 0 | 291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by operating activities | -17,387,000 | 87,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid in divestiture | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received (paid) for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incremental tax benefit from exercise of common stock options | 165,000 | 48,000 | -98,000 | 163,000 | 260,000 | 414,000 | 2,882,000 | 6,068,624 | -4,999,624 | 5,005,000 | 5,850 | -4,879,662 | 4,889,000 | 954,000 | 231,000 | 1,264,000 | 19,000 | 31,000 | 9,000 | 15,000 | 81,000 | 577,000 | 123,000 | ||||||||||||||||||||||||||||||||||||||||||
customer payables | -3,916,000 | -1,044,000 | -11,000 | 583,000 | -402,000 | 2,380,000 | 239,000 | -841,414 | 842,000 | -4,079,774 | 4,082,000 | -1,277,000 | 2,275,000 | 2,691,000 | -1,534,000 | 1,927,000 | 965,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by financing activities | 14,000 | 47,000 | 32,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incremental tax income from exercise of common stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other | 5,041,000 | -13,909,000 | 3,741 | -1,929,000 | 2,553,000 | 1,925,000 | 2,758,000 | 5,115,000 | -3,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
profit-sharing distributions payable | 178,000 | 159,000 | 3,735,000 | 776,000 | -1,495,000 | -583,000 | 3,174,000 | 2,206,000 | 450,000 | 795,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used) provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on earn out liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incremental tax loss (benefit) from exercise of common stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition earn out payables | 86,000 | 89,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in goodwill and intangibles | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for doubtful accounts | 121,000 | 53,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on earn out liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in goodwill and intangibles and cash paid for acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of acquisition contingent liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 2,026,977 | -2,008,977 | 2,011,000 | 12 | -8,960 | 9,000 | 9,000 | 28,000 | 10,000 | 6,000 | 4,000 | 13,000 | 10,000 | 17,000 | 11,000 | 8,000 | 1,000 | 1,000 | 1,000 | 2,000 | 3,000 | ||||||||||||||||||||||||||||||||||||||||||||
contingent purchase price accrued | 23,122,854 | -23,122,854 | 23,146,000 | -6,989 | -8,176,815 | 8,185,000 | 6,989,000 | 0 | 4,695,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
doubtful accounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note payable issued in connection with acquisition | 0 | -39,960,000 | 40,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 14,863 | -9,098,112 | 9,126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from continuing operations to net cash from operating activities from continuing operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from continuing operations | 1,054 | -12,070,402 | 12,109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from discontinued operations | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of short-term investments | 2,895,000 | 21,950,000 | 6,575,000 | 17,180,000 | 10,583,000 | 4,615,000 | 2,510,000 | 2,890,000 | 21,755,000 | 18,159,000 | 6,129,000 | 5,421,000 | 9,559,000 | 6,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions and increase in goodwill and intangibles | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: cash and cash equivalents of discontinued operations at end of period | -42 | -184,924 | 185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities from continuing operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of capital lease obligations and debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets acquired under capital leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options and warrants | 767,000 | 130,000 | 52,000 | 14,000 | 44,000 | 49,000 | 259,000 | 339,000 | 150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the period | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | -65,000 | 14,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of common stock | -282,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property and equipment | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense related to put warrant liability and debt issue costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in goodwill and intangibles | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consignment payables | 646,000 | 4,486,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | 12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options & warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to repurchase common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to repurchase preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends and capital distributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired through capital leases |
We provide you with 20 years of cash flow statements for Liquidity Services 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 Liquidity Services stock. Explore the full financial landscape of Liquidity Services stock with our expertly curated income statements.
The information provided in this report about Liquidity Services 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.