Slang Worldwide Inc
CNSX:SLNG
Cash Flow Statement
Cash Flow Statement
Slang Worldwide Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||
| Net Income |
(15)
|
(30)
|
(28)
|
(42)
|
(10)
|
9
|
(200)
|
(162)
|
(178)
|
(187)
|
(14)
|
(46)
|
(53)
|
(54)
|
(51)
|
(47)
|
(47)
|
(46)
|
(29)
|
(28)
|
(27)
|
(26)
|
(19)
|
(23)
|
(32)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
4
|
10
|
15
|
21
|
18
|
14
|
10
|
6
|
7
|
7
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
4
|
3
|
3
|
3
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(1)
|
(3)
|
0
|
(34)
|
(36)
|
(34)
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
2
|
2
|
2
|
4
|
5
|
7
|
9
|
10
|
10
|
10
|
9
|
11
|
10
|
10
|
9
|
6
|
4
|
4
|
4
|
3
|
3
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
13
|
30
|
28
|
34
|
(5)
|
(30)
|
197
|
163
|
182
|
194
|
1
|
35
|
42
|
41
|
32
|
28
|
28
|
28
|
17
|
18
|
21
|
23
|
15
|
17
|
24
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(1)
|
(2)
|
(3)
|
(23)
|
(4)
|
(5)
|
(8)
|
(5)
|
(8)
|
(10)
|
(7)
|
(9)
|
(10)
|
(5)
|
(0)
|
3
|
5
|
3
|
3
|
4
|
2
|
2
|
(1)
|
(0)
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-34%
|
(3)
-6%
|
(29)
-827%
|
(12)
+58%
|
(11)
+9%
|
(25)
-124%
|
(20)
+21%
|
(22)
-13%
|
(27)
-22%
|
(15)
+43%
|
(16)
-1%
|
(16)
-1%
|
(13)
+21%
|
(12)
+4%
|
(9)
+21%
|
(7)
+21%
|
(9)
-17%
|
(4)
+57%
|
0
N/A
|
(0)
N/A
|
3
N/A
|
(3)
N/A
|
(3)
-32%
|
(4)
-3%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(9)
|
(8)
|
(10)
|
(42)
|
(61)
|
(58)
|
(65)
|
(22)
|
0
|
(2)
|
13
|
8
|
4
|
(2)
|
(2)
|
(3)
|
(3)
|
1
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(9)
N/A
|
(8)
+9%
|
(10)
-21%
|
(42)
-312%
|
(62)
-45%
|
(58)
+6%
|
(65)
-13%
|
(22)
+66%
|
0
N/A
|
(2)
N/A
|
13
N/A
|
8
-40%
|
4
-51%
|
(3)
N/A
|
(3)
-15%
|
(4)
-12%
|
(4)
-20%
|
(1)
+86%
|
(4)
-524%
|
(4)
+6%
|
(3)
+4%
|
(3)
+26%
|
0
N/A
|
1
+51%
|
1
+20%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||
| Net Issuance of Common Stock |
17
|
0
|
16
|
19
|
12
|
27
|
33
|
30
|
22
|
22
|
5
|
17
|
17
|
17
|
33
|
21
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Other |
0
|
0
|
64
|
64
|
73
|
67
|
2
|
2
|
(6)
|
(0)
|
(4)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
1
|
|
| Cash from Financing Activities |
17
N/A
|
0
-100%
|
77
+154 619%
|
81
+5%
|
82
+1%
|
91
+11%
|
35
-62%
|
31
-11%
|
15
-52%
|
21
+39%
|
(0)
N/A
|
16
N/A
|
15
-3%
|
16
+1%
|
29
+87%
|
17
-41%
|
17
+0%
|
17
-1%
|
(2)
N/A
|
(2)
-7%
|
(3)
-8%
|
(2)
+9%
|
(1)
+79%
|
(1)
+2%
|
(1)
-54%
|
|
| Change in Cash | ||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
5
N/A
|
(11)
N/A
|
64
N/A
|
10
-84%
|
8
-19%
|
21
+153%
|
(55)
N/A
|
(11)
+81%
|
(7)
+33%
|
(7)
-1%
|
(2)
+68%
|
8
N/A
|
3
-60%
|
0
-97%
|
14
+15 046%
|
4
-71%
|
6
+44%
|
9
+45%
|
(9)
N/A
|
(5)
+45%
|
(6)
-16%
|
(1)
+75%
|
(3)
-105%
|
(3)
-16%
|
(3)
+1%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-13%
|
(4)
-27%
|
(29)
-693%
|
(12)
+57%
|
(12)
+4%
|
(25)
-109%
|
(20)
+21%
|
(22)
-13%
|
(27)
-21%
|
(15)
+43%
|
(16)
-1%
|
(16)
-2%
|
(13)
+18%
|
(13)
+1%
|
(10)
+19%
|
(9)
+13%
|
(11)
-16%
|
(5)
+48%
|
(2)
+68%
|
(1)
+38%
|
3
N/A
|
(3)
N/A
|
(4)
-26%
|
(4)
0%
|
|