Laird Superfood Inc
AMEX:LSF
Cash Flow Statement
Cash Flow Statement
Laird Superfood Inc
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
(13)
|
(18)
|
(19)
|
(21)
|
(24)
|
(33)
|
(31)
|
(32)
|
(40)
|
(30)
|
(29)
|
(26)
|
(10)
|
(7)
|
(4)
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
2
|
3
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Other Non-Cash Items |
3
|
4
|
4
|
4
|
5
|
12
|
10
|
10
|
21
|
13
|
14
|
14
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(1)
|
1
|
1
|
4
|
0
|
0
|
(3)
|
(4)
|
(1)
|
(2)
|
(0)
|
0
|
(2)
|
(6)
|
|
| Cash from Operating Activities |
(15)
N/A
|
(20)
-35%
|
(21)
-6%
|
(22)
-4%
|
(22)
-1%
|
(21)
+7%
|
(19)
+9%
|
(19)
-2%
|
(14)
+25%
|
(17)
-17%
|
(14)
+15%
|
(14)
+1%
|
(11)
+24%
|
(5)
+52%
|
(3)
+40%
|
1
N/A
|
1
+26%
|
0
-98%
|
(3)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Other Items |
(3)
|
(3)
|
(15)
|
(19)
|
(11)
|
(2)
|
10
|
10
|
10
|
2
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Investing Activities |
(4)
N/A
|
(4)
-5%
|
(16)
-260%
|
(20)
-27%
|
(13)
+38%
|
(5)
+63%
|
8
N/A
|
8
+9%
|
9
+6%
|
1
-86%
|
0
-76%
|
1
+82%
|
1
+24%
|
1
-20%
|
0
-22%
|
0
-76%
|
(0)
N/A
|
(0)
-291%
|
(0)
+5%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
76
|
76
|
65
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
75
N/A
|
75
0%
|
63
-15%
|
0
-99%
|
1
+34%
|
1
+23%
|
1
-15%
|
1
-15%
|
0
-80%
|
0
-18%
|
(0)
N/A
|
(0)
-10%
|
(0)
+35%
|
(0)
+34%
|
(0)
-419%
|
(0)
+82%
|
(0)
-98%
|
(0)
-26%
|
(0)
-123%
|
|
| Change in Cash | ||||||||||||||||||||
| Net Change in Cash |
56
N/A
|
51
-10%
|
26
-48%
|
(42)
N/A
|
(34)
+18%
|
(24)
+28%
|
(10)
+58%
|
(10)
+3%
|
(5)
+48%
|
(15)
-194%
|
(14)
+9%
|
(14)
+3%
|
(10)
+26%
|
(5)
+54%
|
(3)
+40%
|
1
N/A
|
1
+4%
|
(0)
N/A
|
(4)
-2 793%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(16)
N/A
|
(21)
-34%
|
(22)
-6%
|
(23)
-4%
|
(24)
-3%
|
(23)
+4%
|
(21)
+8%
|
(21)
+1%
|
(15)
+25%
|
(17)
-8%
|
(14)
+15%
|
(14)
+1%
|
(11)
+23%
|
(5)
+53%
|
(3)
+40%
|
1
N/A
|
1
+22%
|
0
-98%
|
(3)
N/A
|
|