Happy Belly Food Group Inc
CNSX:HBFG
Cash Flow Statement
Cash Flow Statement
Happy Belly Food Group Inc
| Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(0)
|
(1)
|
(3)
|
(4)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
3
|
(4)
|
(7)
|
(29)
|
(29)
|
(27)
|
(23)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
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)
|
(0)
|
(0)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
2
|
1
|
1
|
3
|
1
|
(1)
|
(1)
|
(3)
|
1
|
3
|
12
|
12
|
7
|
4
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
2
|
0
|
4
|
5
|
4
|
0
|
(1)
|
(3)
|
1
|
3
|
23
|
24
|
22
|
20
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+18%
|
(1)
-207%
|
(3)
-189%
|
(2)
+45%
|
(1)
+17%
|
0
N/A
|
1
+587%
|
(0)
N/A
|
1
N/A
|
0
-71%
|
2
+308%
|
(2)
N/A
|
(4)
-98%
|
(5)
-27%
|
(5)
-4%
|
(4)
+11%
|
(2)
+45%
|
(2)
+17%
|
(2)
+15%
|
(2)
+1%
|
(2)
+3%
|
(2)
-22%
|
(1)
+31%
|
(1)
+45%
|
(1)
-5%
|
(0)
+93%
|
(1)
-1 228%
|
(1)
-23%
|
(1)
+17%
|
0
N/A
|
1
+244%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(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)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+88%
|
(0)
-219%
|
(0)
-24%
|
0
N/A
|
0
-76%
|
0
+213%
|
(4)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+33%
|
4
N/A
|
0
-96%
|
(1)
N/A
|
(1)
+7%
|
(1)
+17%
|
(1)
+9%
|
0
N/A
|
0
-4%
|
0
-42%
|
(0)
N/A
|
(0)
-97%
|
(1)
-1 846%
|
(0)
+76%
|
(0)
-24%
|
(0)
+57%
|
1
N/A
|
(0)
N/A
|
(0)
+94%
|
(0)
-2 514%
|
(1)
-311%
|
(1)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
0
|
1
|
3
|
(1)
|
2
|
(0)
|
4
|
1
|
(1)
|
(0)
|
(6)
|
5
|
5
|
6
|
6
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
0
|
3
|
3
|
2
|
1
|
(1)
|
|
| Other |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
0
-100%
|
1
+185 983%
|
3
+151%
|
(1)
N/A
|
2
N/A
|
(0)
N/A
|
4
N/A
|
1
-68%
|
(1)
N/A
|
(0)
+94%
|
(5)
-6 020%
|
5
N/A
|
5
-3%
|
7
+27%
|
6
-15%
|
2
-71%
|
1
-25%
|
1
-25%
|
2
+87%
|
2
+5%
|
3
+53%
|
3
+26%
|
1
-61%
|
1
-9%
|
1
+6%
|
2
+41%
|
3
+70%
|
3
-1%
|
2
-20%
|
(0)
N/A
|
(0)
-95%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(0)
N/A
|
(0)
+93%
|
(0)
-1 645%
|
(2)
-396%
|
1
N/A
|
(0)
N/A
|
1
N/A
|
1
+27%
|
(0)
N/A
|
0
N/A
|
0
-15%
|
4
+1 339%
|
1
-78%
|
1
+66%
|
0
-76%
|
(3)
N/A
|
(1)
+80%
|
(1)
+9%
|
0
N/A
|
0
-51%
|
1
+592%
|
0
-65%
|
(0)
N/A
|
0
N/A
|
0
+144%
|
3
+557%
|
2
-17%
|
2
-1%
|
1
-36%
|
(1)
N/A
|
(0)
+74%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+27%
|
(1)
-208%
|
(3)
-185%
|
(2)
+47%
|
(1)
+16%
|
0
N/A
|
1
+483%
|
(0)
N/A
|
1
N/A
|
0
-72%
|
2
+309%
|
(2)
N/A
|
(4)
-97%
|
(5)
-27%
|
(5)
-4%
|
(4)
+11%
|
(2)
+45%
|
(2)
+15%
|
(2)
+14%
|
(2)
-2%
|
(2)
+2%
|
(3)
-81%
|
(2)
+48%
|
(1)
+33%
|
(1)
-1%
|
1
N/A
|
(1)
N/A
|
(1)
-15%
|
(1)
+12%
|
(1)
+9%
|
(0)
+99%
|
|