Christina Lake Cannabis Corp
CNSX:CLC
Cash Flow Statement
Cash Flow Statement
Christina Lake Cannabis Corp
| May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(4)
|
(1)
|
(3)
|
(4)
|
(6)
|
(3)
|
(7)
|
(6)
|
(4)
|
(5)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
1
|
(3)
|
1
|
(0)
|
2
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
2
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
(1)
|
0
|
0
|
2
|
(1)
|
5
|
5
|
5
|
6
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
2
|
(1)
|
5
|
4
|
4
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(3)
-101%
|
(3)
-14%
|
(6)
-74%
|
(7)
-16%
|
(5)
+19%
|
(5)
+15%
|
(2)
+65%
|
(0)
+88%
|
1
N/A
|
1
+15%
|
1
-40%
|
1
+29%
|
1
+46%
|
1
+4%
|
1
-47%
|
1
-20%
|
(0)
N/A
|
0
N/A
|
3
+1 126%
|
4
+46%
|
4
-5%
|
3
-28%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
3
|
2
|
2
|
|
| Other Items |
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 |
(6)
N/A
|
(6)
+2%
|
(5)
+23%
|
(4)
+7%
|
(3)
+32%
|
(2)
+39%
|
(1)
+35%
|
(1)
+21%
|
(1)
+42%
|
(1)
-82%
|
(1)
+22%
|
(1)
-19%
|
(1)
-11%
|
(0)
+61%
|
(1)
-39%
|
(4)
-556%
|
(4)
-14%
|
(4)
+2%
|
(4)
-7%
|
(1)
+83%
|
3
N/A
|
2
-20%
|
2
+2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
6
|
5
|
8
|
9
|
7
|
5
|
3
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
3
|
4
|
4
|
4
|
1
|
(0)
|
(0)
|
(0)
|
2
|
(0)
|
0
|
0
|
(2)
|
(0)
|
(1)
|
3
|
4
|
4
|
3
|
(1)
|
(6)
|
(6)
|
(4)
|
|
| Other |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
8
N/A
|
10
+36%
|
9
-10%
|
12
+25%
|
10
-14%
|
6
-36%
|
5
-20%
|
3
-47%
|
1
-74%
|
(0)
N/A
|
0
N/A
|
0
-76%
|
0
+404%
|
(0)
N/A
|
(1)
-211%
|
3
N/A
|
4
+3%
|
4
-2%
|
5
+31%
|
0
-93%
|
(5)
N/A
|
(4)
+6%
|
(5)
-14%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
1
N/A
|
1
-3%
|
1
+19%
|
0
-80%
|
(1)
N/A
|
(1)
+18%
|
0
N/A
|
(0)
N/A
|
(0)
-250%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+83%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-763%
|
0
N/A
|
2
+581%
|
2
-17%
|
1
-25%
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(9)
-17%
|
(8)
+12%
|
(10)
-27%
|
(10)
+5%
|
(7)
+25%
|
(6)
+20%
|
(3)
+56%
|
(1)
+69%
|
0
N/A
|
0
+1 825%
|
(0)
N/A
|
(0)
+58%
|
1
N/A
|
1
-15%
|
(3)
N/A
|
(4)
-22%
|
(4)
-20%
|
(4)
+7%
|
2
N/A
|
7
+235%
|
6
-12%
|
5
-20%
|
|