Consumer Portfolio Services, Inc. (CPSS) Cash Flow Annual - Discounting Cash Flows
Consumer Portfolio Services, Inc.
CPSS (NASDAQ)
Period Ending: LTM
(Last Twelve Months)
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
2000
12-31
1999
12-31
1998
12-31
1997
12-31
1996
12-31
Report Filing: 2025-05-12 2025-03-12 2024-03-15 2023-05-01 2022-03-16 2021-04-30 2020-03-16 2019-03-13 2018-04-30 2017-03-07 2016-03-09 2015-02-25 2014-03-10 2013-02-15 2012-03-06 2011-03-31 2010-04-01 2009-03-31 2008-03-17 2007-03-09 2006-03-13 2005-05-02 2004-03-23 2003-04-30 2002-04-01 2001-03-30 2000-05-01 1999-04-15 1998-10-01 1998-10-01
Net Income/Starting Line 19.31 19.2 45.34 85.98 47.52 21.68 5.41 14.86 3.77 29.3 34.68 29.52 21 69.41 -14.46 -33.83 -57.21 -26.09 13.86 39.55 3.37 -15.89 0.395 20.41 0.32 -22.15 -44.5 25.7 18.5 14.1
Cash From Operating Activities 254.9 233.8 238 215.9 198.2 238.8 216.8 216.2 215.6 196.3 187.6 135.8 99.37 34.99 10.8 38.14 79.5 125 153.4 57.11 36.68 9.96 99.76 146.9 3.72 38.7 0.2 -71.1 -26.1 -9.7
Depreciation and Amortization 0.896 0.862 0.847 1.62 1.68 1.78 1.08 0.992 0.934 0.777 0.637 0.428 0.437 0.543 0.672 0.649 0.707 0.537 15.23 -1.53 -5.28 -1.87 3.69 5.68 1.91 1.2 37.2 36.8 14.1 6.4
Deferred Income Tax 2.1 2.73 6.44 9.4 -3.06 51.74 91.94 13.26 10.4 -5.25 5.25 16.37 16.43 -60.64 32.77 18.45 19.28 6.11 0 0 0 0 0 0 0 -10.3 -20.9 14.1 6.1 5.4
Stock Based Compensation 2.84 2.96 3.46 4.43 2 1.94 2.07 3.52 5.71 5.55 5.02 3.83 3.86 1.13 1.53 1.6 1.64 1.26 0 0 0 0 0 0 0 0 0 0 0 0
Other Non-Cash Items 174.8 208.6 168.9 90.57 134.7 134.9 92.14 157.1 186.4 189.2 135.4 83.07 47.32 89.54 -10.39 15.33 79.83 167.7 113.2 120.3 109.8 111.3 28.52 -1.48 -12.32 62.55 -142.5 -42.1 -0.1 -27
Changes in Working Capital 0.967 2.16 12.95 23.93 15.38 26.72 24.14 26.49 8.48 -23.24 6.56 2.61 10.32 -65 0.679 35.94 35.26 -24.5 11.16 -101.2 -71.21 -83.61 67.15 122.3 13.81 7.4 170.9 -105.6 -64.7 -8.6
Accounts Receivable 0 0 0 1.62 2.75 6.63 20.32 14.78 -10.52 -4.69 -8.18 -4.7 -8.26 -3.98 -0.267 2.41 6.33 9.2 0 0 0 0 0 0 0 -9.7 166.8 -99 -54.9 -5.1
Inventory 0 0.125 0 1.9 1.33 3.75 1.35 0.757 1.49 1.63 -2.37 -0.441 -4.25 -1.24 0.287 4.97 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Accounts Payable -1.36 0 8.29 10.36 7.49 -4.12 -7.35 2.6 3.24 -4.56 6.25 -7.13 4.34 -6 2.78 2.77 -2.4 -1.27 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Revenue 7.53 2.16 4.67 10.05 3.82 20.46 9.82 8.34 14.27 -15.62 10.86 14.88 18.49 -53.78 -2.12 25.79 31.34 -32.43 11.16 -101.2 -71.21 -83.61 67.15 122.3 13.81 17.1 4.1 -6.6 -9.8 -3.5
Other Working Capital -5.2 -0.125 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Cash From Investing Activities -855.2 -769.7 -359.5 -713.9 -115.4 93.03 -229.4 -242.2 -209.8 -444.5 -441.3 -541.2 -409.6 -91.49 -155 272.9 438.7 657.6 -665.4 -568.4 -411.7 -314.1 -179.8 -29.75 -0.536 -0.6 3.3 3 -7.5 -2.5
Investments in Property Plant and Equipment 0.034 0 -0.559 -2.15 -1.98 -0.024 -0.751 -1.08 -0.669 -1.08 -1.19 -0.823 -0.477 -0.394 -0.404 -0.283 -0.812 -0.442 -1.09 -0.412 -0.166 -1.41 -0.093 -0.285 -0.766 -0.6 0 -1.3 -1 -0.4
Payments for Acquisitions 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -84.68 0 0 162.3 0 0 0 0 -10.18 -29.47 0 0 0 0 0 0
Purchases of Securities 0 0 0 0 0 0 0 0 -859.1 -1,089 -1,061 -944.9 -764.1 -551.7 -199.6 -113 -8.6 -296.8 -1,282 -1,019 -691.3 -508.8 -175.3 0 0 0 0 0 0 0
Sales and Maturities of Investments -9.43 0 68.17 133.7 249.1 332.3 481.3 605.4 647.6 650.4 551.9 0 0 0 364.2 376.7 423.1 775.7 595.3 0 0 0 0 0 0 0 0 0 0 0
Other Investing Activities -845.8 -769.7 -427.1 -845.5 -362.5 -239.2 -709.9 -241.1 -209.2 -443.4 620.4 404.6 355 460.6 -234.5 9.52 24.97 16.86 22.66 451 279.7 196.1 5.74 0 0.23 0 3.3 4.3 -6.5 -2.1
Cash From Financing Activities 632.8 547.9 84.19 484.2 -50.44 -328.5 23.29 31.4 -7.02 242.8 255.2 401.1 319.3 59.38 138 -307.2 -527.8 -781.4 518.6 507.7 378.4 285.3 80.31 -86.76 -19.67 -20.4 -3.8 68.3 35.2 1.4
Debt Repayment 483.8 569.7 95.77 527.3 -23 -322.4 33.3 44.27 12.35 261.9 268 405.9 324.8 65.66 145.5 -305.8 -525.1 -772.3 541.1 520.9 385 291.3 84.37 -86.04 -14.06 0 0 0 0 0
Common Stock Issued 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Common Stock Repurchased -11.13 -12.83 -20.27 -46.1 -25.68 -1.22 -1.44 -5.31 -12.35 -10.47 -5.93 0 0 -0.435 -0.523 -1.45 -0.999 -3.72 -11.71 -4.81 -1.04 -0.111 0 0 0 -1.3 0 5.5 2 1.4
Dividends Paid 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Financing Activities 228.8 0 8.69 2.98 -1.76 -4.91 -8.57 -7.56 -7.02 -8.66 -6.91 -4.8 -5.44 -5.85 -6.93 0 -1.72 -5.38 -10.79 -8.43 -5.49 -5.97 -3.45 -1.04 -4.58 -20.4 -3.8 68.3 35.2 1.4
Effect of Forex Changes on Cash 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.1 0 0 0 0.1
Net Change in Cash -83.13 11.97 -37.36 -13.76 32.4 3.32 10.72 5.41 -1.21 -5.39 1.46 -4.25 9.15 2.87 -6.16 3.82 -9.65 1.2 6.67 -3.57 3.42 -18.84 0.262 30.38 -16.48 17.8 -0.3 0.2 1.6 -10.7
Cash at Beginning of Period 266.6 125.4 162.8 176.5 144.2 140.8 130.1 124.7 13.94 19.32 17.86 22.11 12.97 10.09 16.25 12.43 22.08 20.88 14.21 17.79 14.37 33.21 32.95 2.57 19.05 1.6 1.9 1.7 0.2 10.9
Cash at End of Period 183.5 137.4 125.4 162.8 176.5 144.2 140.8 130.1 12.73 13.94 19.32 17.86 22.11 12.97 10.09 16.25 12.43 22.08 20.88 14.21 17.79 14.37 33.21 32.95 2.57 19.4 1.6 1.9 1.8 0.2
Free Cash Flow 255 233.3 237.4 213.8 196.2 238.7 216 215.1 215 195.3 186.4 135 98.89 34.59 10.39 37.86 78.69 124.5 152.3 56.7 36.52 8.55 99.67 146.6 2.96 38.1 0.2 -72.4 -27.1 -10.1
Operating Cash Flow 254.9 233.8 238 215.9 198.2 238.8 216.8 216.2 215.6 196.3 187.6 135.8 99.37 34.99 10.8 38.14 79.5 125 153.4 57.11 36.68 9.96 99.76 146.9 3.72 38.7 0.2 -71.1 -26.1 -9.7
Capital Expenditure 0.034 -0.433 -0.559 -2.15 -1.98 -0.024 -0.751 -1.08 -0.669 -1.08 -1.19 -0.823 -0.477 -0.394 -0.404 -0.283 -0.812 -0.442 -1.09 -0.412 -0.166 -1.41 -0.093 -0.285 -0.766 -0.6 0 -1.3 -1 -0.4
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us