Xebra Brands Ltd
CNSX:XBRA
Cash Flow Statement
Cash Flow Statement
Xebra Brands Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||
| Net Income |
(4)
|
(6)
|
(7)
|
(8)
|
(7)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
3
|
4
|
4
|
3
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-9%
|
(3)
-23%
|
(4)
-19%
|
(3)
+15%
|
(2)
+30%
|
(2)
+0%
|
(1)
+38%
|
(1)
+27%
|
(1)
+21%
|
(0)
+69%
|
(0)
-85%
|
(0)
+13%
|
|
| Investing Cash Flow | ||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+8%
|
(1)
0%
|
(0)
+44%
|
(0)
+60%
|
(0)
+64%
|
(0)
+91%
|
0
N/A
|
0
+90%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||
| Net Issuance of Common Stock |
0
|
4
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
0
|
(0)
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
4
|
(0)
|
4
|
5
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
4
-6%
|
5
+34%
|
5
-9%
|
2
-66%
|
2
+15%
|
1
-54%
|
1
+0%
|
1
+15%
|
1
-30%
|
0
-59%
|
0
+54%
|
0
-30%
|
|
| Change in Cash | ||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
1
N/A
|
1
-41%
|
1
+136%
|
0
-62%
|
(2)
N/A
|
(0)
+76%
|
(1)
-218%
|
(1)
+64%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-240%
|
|
| Free Cash Flow | ||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(3)
-5%
|
(4)
-18%
|
(4)
-7%
|
(4)
+20%
|
(2)
+32%
|
(2)
+3%
|
(1)
+38%
|
(1)
+29%
|
(1)
+19%
|
(0)
+69%
|
(0)
-85%
|
(0)
+13%
|
|