Lords & Company Worldwide Holdings Inc
CNSX:LRDS
Cash Flow Statement
Cash Flow Statement
Lords & Company Worldwide Holdings Inc
| May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Feb-2023 | May-2023 | Aug-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
(10)
|
(7)
|
(3)
|
(2)
|
(3)
|
(2)
|
(0)
|
(0)
|
1
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
9
|
6
|
3
|
3
|
3
|
3
|
(0)
|
0
|
(2)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(1)
+42%
|
(1)
+13%
|
(1)
+20%
|
(1)
-29%
|
(1)
+10%
|
0
N/A
|
0
+1 013%
|
0
-41%
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+41%
|
(0)
+31%
|
(0)
+39%
|
(0)
-28%
|
(1)
-140%
|
0
N/A
|
0
-2%
|
1
+565%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
3
|
2
|
1
|
0
|
1
|
2
|
(0)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Other |
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
1
-51%
|
1
-9%
|
0
-100%
|
1
+28 254%
|
2
+15%
|
(0)
N/A
|
(1)
-119%
|
(1)
-23%
|
|
| Change in Cash | ||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
+86%
|
(1)
-3 622%
|
0
N/A
|
0
-19%
|
(0)
N/A
|
(0)
-86%
|
(0)
+50%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(2)
N/A
|
(1)
+38%
|
(1)
+10%
|
(1)
+36%
|
(1)
-29%
|
(1)
+10%
|
0
N/A
|
0
+1 013%
|
0
-41%
|
|