Xcel Brands, Inc.
XELB · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$23 | -$21 | -$5 | -$13 |
| Dep. & Amort. | $5 | $7 | $7 | $7 |
| Deferred Tax | $0 | $1 | -$1 | -$3 |
| Stock-Based Comp. | $0 | $0 | $1 | $1 |
| Change in WC | $1 | $5 | $1 | -$1 |
| Other Non-Cash | $12 | $1 | -$17 | $3 |
| Operating Cash Flow | -$5 | -$7 | -$14 | -$7 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$0 | -$0 | -$0 | -$1 |
| Net Acquisitions | $0 | $0 | $45 | -$3 |
| Inv. Purchases | $0 | $0 | -$1 | $0 |
| Inv. Sales/Matur. | $0 | $0 | -$44 | $0 |
| Other Inv. Act. | $0 | $0 | $45 | -$1 |
| Investing Cash Flow | -$0 | $0 | $45 | -$5 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $3 | $5 | -$29 | $12 |
| Stock Issued | $2 | $0 | $0 | $0 |
| Stock Repurch. | -$0 | $0 | -$0 | -$0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$1 | -$0 | -$2 | -$2 |
| Financing Cash Flow | $4 | $5 | -$31 | $11 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | -$1 | -$2 | -$1 | -$1 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $3 | $5 | $5 | $6 |
| End Cash | $2 | $3 | $5 | $5 |
| Free Cash Flow | -$5 | -$7 | -$14 | -$8 |