Optimi Health Corp
CNSX:OPTI
Cash Flow Statement
Cash Flow Statement
Optimi Health Corp
| 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 |
(6)
|
(9)
|
(10)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
|
| Change in Working Capital |
(1)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
|
| Cash from Operating Activities |
(6)
N/A
|
(7)
-19%
|
(7)
+4%
|
(6)
+18%
|
(5)
+19%
|
(4)
+6%
|
(4)
+11%
|
(4)
+4%
|
(4)
+2%
|
(4)
-21%
|
(5)
-4%
|
(5)
0%
|
(4)
+6%
|
(3)
+35%
|
(2)
+23%
|
(2)
+9%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(5)
|
(7)
|
(7)
|
(8)
|
(7)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(4)
|
(3)
|
(3)
|
4
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(9)
N/A
|
(9)
-1%
|
(10)
-8%
|
(4)
+62%
|
(3)
+17%
|
(2)
+42%
|
(1)
+66%
|
(2)
-205%
|
(1)
+62%
|
(1)
+10%
|
(1)
+17%
|
(0)
+32%
|
(0)
+57%
|
(0)
-4%
|
(0)
+34%
|
(0)
+14%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
19
|
19
|
0
|
1
|
1
|
3
|
3
|
2
|
2
|
0
|
1
|
2
|
2
|
0
|
2
|
1
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
2
|
3
|
3
|
3
|
1
|
(0)
|
(0)
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
|
| Cash from Financing Activities |
19
N/A
|
19
+0%
|
(0)
N/A
|
0
N/A
|
1
+139%
|
3
+151%
|
3
0%
|
2
-22%
|
4
+62%
|
3
-22%
|
4
+20%
|
5
+30%
|
3
-30%
|
3
-21%
|
2
-20%
|
2
-7%
|
|
| Change in Cash | |||||||||||||||||
| Net Change in Cash |
4
N/A
|
3
-30%
|
(17)
N/A
|
(9)
+47%
|
(7)
+27%
|
(3)
+52%
|
(1)
+54%
|
(3)
-119%
|
(1)
+83%
|
(2)
-280%
|
(2)
+25%
|
(0)
+78%
|
(1)
-262%
|
(0)
+67%
|
(0)
+48%
|
(0)
+26%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(14)
-28%
|
(14)
-3%
|
(13)
+8%
|
(12)
+11%
|
(8)
+28%
|
(7)
+19%
|
(6)
+13%
|
(4)
+25%
|
(5)
-16%
|
(5)
-1%
|
(5)
+3%
|
(4)
+10%
|
(3)
+34%
|
(2)
+23%
|
(2)
+9%
|
|