Annual Financials for LL Flooring Holdings Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
(37.82M) | (54.38M) | 9.66M | 61.43M | 41.7M | |
Net Income Growth |
- | -43.77% | 117.77% | 535.69% | -32.12% | |
Depreciation, Depletion & Amortization |
17.74M | 18.43M | 17.47M | 17.65M | 18.83M | |
Depreciation and Depletion |
- | - | - | - | - | |
Amortization of Intangible Assets |
- | - | - | - | - | |
Deferred Taxes & Investment Tax Credit |
(3.25M) | 240,000 | (366,000) | (12.04M) | 276,000 | |
Deferred Taxes |
(3.25M) | 240,000 | (366,000) | (12.04M) | 276,000 | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
12.58M | 9.02M | 6.52M | 7.85M | (453,000) | |
Funds from Operations |
(10.75M) | (26.7M) | 33.28M | 74.89M | 60.35M | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
50.14M | (16.29M) | (32.95M) | 82.16M | (21.68M) | |
Receivables |
- | - | - | 22.95M | 4.08M | |
Accounts Payable |
(52.48M) | 4.85M | (13.64M) | 9.91M | (8.54M) | |
Other Assets/Liabilities |
33.04M | (25.91M) | (52.82M) | 8.18M | (4.67M) | |
Net Operating Cash Flow |
39.39M | (42.99M) | 329,000 | 157.05M | 38.67M | |
Net Operating Cash Flow Growth |
- | -209.12% | 100.77% | 47,634.35% | -75.38% | |
Net Operating Cash Flow / Sales |
3.83% | -3.96% | 0.03% | 14.31% | 3.36% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(7.41M) | (14.33M) | (19.91M) | (15.83M) | (19.44M) | |
Capital Expenditures (Fixed Assets) |
(7.41M) | (14.33M) | (19.91M) | (15.83M) | (19.44M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -93.39% | -38.89% | 20.49% | -22.84% | |
Capital Expenditures / Sales |
-0.72% | -1.32% | -1.82% | -1.44% | -1.69% | |
Net Assets from Acquisitions |
- | - | - | - | - | |
Sale of Fixed Assets & Businesses |
2.27M | 871,000 | - | - | - | |
Purchase/Sale of Investments |
- | - | - | - | - | |
Purchase of Investments |
- | - | - | - | - | |
Sale/Maturity of Investments |
- | - | - | - | - | |
Other Uses |
- | - | - | - | - | |
Other Sources |
800,000 | - | 422,000 | 966,000 | 71,000 | |
Net Investing Cash Flow |
(4.34M) | (13.46M) | (19.48M) | (14.86M) | (19.37M) | |
Net Investing Cash Flow Growth |
- | -210.30% | -44.74% | 23.72% | -30.35% | |
Net Investing Cash Flow / Sales |
-0.42% | -1.24% | -1.78% | -1.35% | -1.68% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
- | - | - | - | - | |
Common Dividends |
- | - | - | - | - | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(108,000) | (183,000) | - | 679,000 | (2.36M) | |
Repurchase of Common & Preferred Stk. |
(1.46M) | (953,000) | - | - | (2.36M) | |
Sale of Common & Preferred Stock |
1.35M | 770,000 | - | 679,000 | - | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
1.35M | 770,000 | - | 679,000 | - | |
Issuance/Reduction of Debt, Net |
(25.35M) | 50M | 17M | 19M | (101M) | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
(25.35M) | 50M | 17M | 19M | - | |
Issuance of Long-Term Debt |
40M | 74M | 104.5M | 45M | - | |
Reduction in Long-Term Debt |
(65.35M) | (24M) | (87.5M) | (26M) | (101M) | |
Other Funds |
(734,000) | (612,000) | (1.12M) | (901,000) | (690,000) | |
Other Uses |
(734,000) | (612,000) | (1.12M) | (901,000) | (690,000) | |
Other Sources |
- | - | - | - | - | |
Net Financing Cash Flow |
(26.19M) | 49.21M | 15.88M | 18.78M | (104.05M) | |
Net Financing Cash Flow Growth |
- | 287.86% | -67.72% | 18.24% | -654.11% | |
Net Financing Cash Flow / Sales |
-2.55% | 4.54% | 1.45% | 1.71% | -9.03% | |
Exchange Rate Effect |
806,000 | (1.13M) | 702,000 | (14,000) | - | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
9.67M | (8.37M) | (2.57M) | 160.95M | (84.75M) | |
Free Cash Flow |
31.98M | (57.32M) | (19.58M) | 141.22M | 19.23M | |
Free Cash Flow Growth |
- | -279.23% | 65.84% | 821.35% | -86.38% | |
Free Cash Flow Yield |
- | - | - | - | 3.81% | NA |