Stryve Foods, Inc. (SNAX) Cash Flow Statement
Where SNAX’s cash came from and went, 2023
December 31, 2023 · U.S. dollars- Cash from operations
- −$7.4M
- Capital expenditures
- $99,709 0.6% of revenue
- Free cash flow
- −$7.5M −42.5% margin
- Returned to shareholders
- $2,318
- Change in cash
- −$254,049 cash at year-end $369,114
Drawn to scale: where the cash came from and how it was used. Hover for values.
SNAX operating cash flow, capex and free cash flow
SNAX cash flow trends, 2017–2023
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$6,3082017 | −$7.4M2023 | — | |
| Capital expenditures | $02017 | $99,7092023 | — | |
| Free cash flow | −$6,3082017 | −$7.5M2023 | — | |
| Free cash flow margin | −16.0%2019 | −42.5%2023 | −26.5 pts | |
| Stock-based compensation | $02020 | $1.2M2023 | — | |
| Share buybacks (net) | $02019 | $2,3182023 | — | |
| Capex / revenue | 12.3%2019 | 0.6%2023 | −11.7 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
SNAX cash flow by activity
SNAX net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
SNAX cash flow statement
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|---|
| Operating activities | |||||||
| Net income | −$19.0M | −$33.1M | −$32.0M | −$17.5M | −$295,982 | −$14,772 | −$424 |
| Depreciation & amortization | $2.6M | $2.2M | $1.6M | $1.3M | $1.1M | — | — |
| Stock-based compensation | $1.2M | $1.1M | $549,510 | $0 | — | — | — |
| Change in working capital | $5.5M | −$950,000 | −$9.3M | −$469,264 | −$12,428 | $7,158 | −$424 |
| Other non-cash items | $2.4M | $2.2M | $862,284 | $939,648 | −$1.2M | $0 | −$5,460 |
| Cash from operating activities | −$7.4M | −$28.6M | −$38.2M | −$15.8M | −$399,103 | −$7,614 | −$6,308 |
| Investing activities | |||||||
| Capital expenditures | −$99,709 | −$3.8M | −$1.4M | −$1.0M | −$1.3M | $0 | $0 |
| Investments (net) | −$1.5M | −$3.6M | −$1.4M | −$2.5M | −$108.0M | — | — |
| Acquisitions & other investing | $1.5M | $3.8M | $1.4M | $1.0M | $1.3M | — | — |
| Cash from investing activities | −$88,709 | −$3.6M | −$1.4M | −$2.5M | −$108.0M | — | — |
| Financing activities | |||||||
| Share repurchases & issuance (net) | −$2,318 | $0 | −$99,950 | $0 | $108.9M | — | — |
| Net borrowing (repayment) | $5.9M | −$1.0M | $5.7M | $10.1M | −$106,498 | — | — |
| Shares issued | $1.0M | $32.3M | $0 | $0 | $0 | $0 | $0 |
| Other financing | $305,535 | −$571,871 | $35.6M | $8.7M | $0 | $7,614 | $6,308 |
| Cash from financing activities | $7.3M | $30.7M | $41.2M | $18.8M | $108.8M | $7,614 | $6,308 |
| Summary | |||||||
| Net change in cash | −$254,049 | −$1.6M | $1.6M | $534,581 | $57,053 | — | — |
| Cash at end of period | $369,114 | $623,000 | $2.2M | $591,634 | $352,524 | $295,471 | — |
| Free cash flow | −$7.5M | −$32.4M | −$39.7M | −$16.8M | −$1.7M | −$7,614 | −$6,308 |
| Free cash flow margin | −42.5% | −108.2% | −131.9% | −99.0% | −16.0% | — | — |
| Capex / revenue | 0.6% | 12.6% | 4.8% | 6.2% | 12.3% | — | — |
| Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | Jun '23 | Mar '23 | Dec '22 | Sep '22 | Jun '22 | Mar '22 | Dec '21 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$3.1M | −$3.0M | −$3.9M | −$5.3M | −$4.8M | −$4.3M | −$4.6M | −$4.5M | −$5.0M | −$16.4M | −$7.3M | −$12.0M |
| Depreciation & amortization | $602,305 | $512,102 | $566,668 | $668,205 | $652,321 | $650,375 | $650,482 | $566,432 | $569,147 | $553,101 | $444,366 | $427,886 |
| Stock-based compensation | $191,534 | $276,426 | $270,376 | $208,450 | $329,792 | $432,441 | $185,524 | $269,227 | $97,795 | $384,219 | $327,759 | $549.5M |
| Change in working capital | $862,127 | −$873,766 | $1.8M | $2.3M | $1.9M | $171,219 | $1.1M | $871,728 | −$863,008 | $6.6M | −$7.6M | −$194,417 |
| Other non-cash items | $25,720 | $130,778 | $542,913 | $1.1M | $698,910 | $468,872 | $105,113 | −$317,883 | $8,679 | $2.5M | $10,722 | −$548.4M |
| Cash from operating activities | −$1.4M | −$2.9M | −$790,401 | −$1.0M | −$1.2M | −$2.6M | −$2.6M | −$3.1M | −$5.2M | −$6.3M | −$14.1M | −$10.6M |
| Investing activities | ||||||||||||
| Capital expenditures | −$13,059 | −$14,169 | −$1 | $0 | −$86,149 | −$15,513 | −$48,635 | −$1.4M | −$288,413 | −$1.3M | −$693,329 | −$537,185 |
| Investments (net) | −$13,059 | −$14,187 | $0 | $50,588 | −$75,149 | −$15,513 | −$48,635 | −$1.4M | −$288,413 | −$1.3M | −$693,329 | −$535,537 |
| Acquisitions & other investing | $13,059 | $14,169 | $58,862 | — | $86,149 | $15,513 | $48,635 | $1.4M | $288,413 | $1.3M | $693,329 | $537,185 |
| Cash from investing activities | −$13,059 | −$14,187 | $58,861 | — | −$75,149 | −$15,513 | −$48,635 | −$1.4M | −$288,413 | −$1.3M | −$693,329 | −$535,537 |
| Financing activities | ||||||||||||
| Dividends paid | — | — | — | — | −$2,318 | — | — | — | — | — | — | — |
| Share repurchases & issuance (net) | −$31 | — | $2,318 | — | −$2,318 | — | — | $0 | $0 | $0 | $0 | $99,950 |
| Net borrowing (repayment) | $1.3M | $3.1M | −$9,643 | — | — | $2.8M | $459,240 | $864,171 | $5.0M | −$65,342 | −$6.8M | −$19,516 |
| Shares issued | $0 | $0 | $711,031 | $600,404 | $1.0M | $0 | $0 | $0 | $0 | $0 | $32.3M | $0 |
| Other financing | −$124,765 | $0 | −$2,318 | $521,189 | $154,700 | −$214,921 | $2.0M | −$126,270 | −$208,491 | $258 | −$238,416 | −$99,950 |
| Cash from financing activities | $1.2M | $3.1M | $701,388 | $1.1M | $1.2M | $2.5M | $2.4M | $737,901 | $4.8M | −$65,084 | $25.2M | −$19,516 |
| Summary | ||||||||||||
| Net change in cash | −$264,342 | $167,241 | −$89,013 | $142,639 | −$93,707 | −$56,690 | −$246,291 | −$3.7M | −$656,453 | −$7.6M | $10.4M | −$11.2M |
| Cash at end of period | $183,362 | $447,342 | $280,101 | $369,114 | $226,475 | $320,182 | $376,872 | $623,000 | $4.4M | $5.0M | $12.6M | $2.2M |
| Free cash flow | −$1.4M | −$2.9M | −$790,401 | −$978,954 | −$1.3M | −$2.6M | −$2.7M | −$4.6M | −$5.4M | −$7.6M | −$14.8M | −$11.2M |
| Free cash flow margin | −25.3% | −47.4% | −17.2% | −33.9% | −30.4% | −43.4% | −57.6% | −84.2% | −88.2% | −69.4% | −199.7% | −163.2% |
| Capex / revenue | 0.2% | 0.2% | 0.0% | 0.0% | 2.1% | 0.3% | 1.0% | 26.6% | 4.7% | 12.2% | 9.3% | 7.9% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
SNAX cash generation
In fiscal 2023 (ended December 31, 2023), Stryve Foods generated -$7.4 million of cash from operations and spent $0.1 million on capital expenditures, leaving free cash flow of -$7.5 million, −42.5% of revenue. It returned $0.0 million to shareholders through dividends ($0) and net share buybacks ($0.0 million). Cash and equivalents fell by $0.3 million over the year.
Related: SNAX income statement, SNAX balance sheet. See the SNAX stock overview for the latest quote and news.
SNAX cash flow FAQ
What is Stryve Foods's free cash flow?
Stryve Foods's free cash flow was -$7.5 million in fiscal 2023: -$7.4 million of operating cash flow minus $0.1 million of capital expenditures It was -$32.4 million a year earlier..
How much cash does Stryve Foods generate from operations?
Stryve Foods generated -$7.4 million of cash from operating activities in fiscal 2023.
How much does Stryve Foods spend on capital expenditures?
Stryve Foods spent $0.1 million on capital expenditures in fiscal 2023, 0.6% of revenue, compared with $3.8 million the year before.
How much stock does Stryve Foods buy back?
Stryve Foods spent $0.0 million on net share repurchases in fiscal 2023.