Petmed express inc (PETS)
CashFlow / Yearly
Mar'19Mar'18Mar'17Mar'16Mar'15Mar'14Mar'13Mar'12Mar'11Mar'10
Cash flows from operating activities:
Net income

37,740

37,283

23,819

20,567

17,453

17,972

17,165

16,659

20,871

26,002

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation

2,225

2,126

1,369

770

660

867

1,091

1,411

1,375

1,321

Share based compensation

3,097

2,575

1,935

1,612

1,481

1,479

1,943

2,246

2,171

1,594

Discontinued project costs

-

-

-

-

1,714

-

-

-

-

-

Deferred income taxes

125

-92

1,951

-23

157

-183

-76

-56

348

-305

Bad debt expense

85

112

421

260

94

-

56

47

48

18

(Increase) decrease in operating assets and increase (decrease) in liabilities:
Accounts receivable

335

596

505

53

264

417

-77

-366

-64

-766

Inventories - finished goods

-1,967

3,109

-5,358

518

-10,659

4,126

5,384

1,077

-3,924

2,286

Prepaid income taxes

-206

788

-243

243

-54

54

-199

-465

335

-32

Prepaid expenses and other current assets

526

-137

-1,416

1,055

-662

1,237

1,279

205

426

-144

Accounts payable

1,001

53

10,217

-149

-616

-686

-165

297

1,964

313

Accrued expenses and other current liabilities

-447

337

321

-65

-61

-42

-499

238

102

86

Income taxes payable

-

-659

659

-50

50

-162

162

-

-

-

Net cash provided by operating activities

45,138

37,379

47,204

21,053

32,043

13,506

13,290

20,391

30,106

27,685

Proceeds from sale of short term investments

-

-

-

15,591

-

-

-

-

-

-

Net change in investments

-

-

-

-54

68

84

5,189

-12,344

10,146

-2,150

Purchases of property and equipment

620

703

10,604

20,130

918

45

626

705

667

1,047

Purchases of intangible asset

-

-

-

-

-

-

-

-

10

-

Net cash used in investing activities

-620

-703

-10,604

-4,485

-986

-129

-5,815

11,639

-10,823

1,103

Cash flows from financing activities:
Repurchase and retirement of common stock

-

-

-

-

-

-

3,865

23,685

12,247

-

Dividends paid

21,925

17,470

15,509

14,684

13,807

13,326

31,972

10,964

10,727

6,805

Excess tax benefit related to stock compensation

-

-

-

142

58

99

-284

-240

-

299

Proceeds from the exercise of stock options

-

-

-

-

-

-

-

-

340

735

Tax adjustment related to restricted stock

-

-

-

-

-

-

-

-

132

-

Net cash used in financing activities

-21,925

-17,470

-15,509

-14,542

-13,749

-13,227

-36,121

-34,889

-22,766

-5,771

Net (decrease) increase in cash and cash equivalents

22,593

19,206

21,091

2,026

17,308

150

-28,646

-2,859

-3,483

23,017

Supplemental disclosure of cash flow information:
Cash paid for income taxes

11,051

18,046

11,373

12,173

10,026

10,727

10,140

9,543

12,578

14,719

Retirement of treasury stock

-

-

-

-

-

-

3,865

23,685

12,247

-

Dividends payable in accrued expenses

203

240

217

143

212

262

276

168

143

48

Property and equipment purchases in accounts payable

-

-

-

-

-

-

-

-

130

418