LifeSemantics Corp
KOSDAQ:347700
Cash Flow Statement
Cash Flow Statement
LifeSemantics Corp
| 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 |
(9 309)
|
(10 917)
|
(13 363)
|
(6 456)
|
(6 215)
|
(6 632)
|
(3 451)
|
(4 287)
|
(3 349)
|
(3 568)
|
(6 760)
|
(8 329)
|
(11 264)
|
(11 562)
|
(12 489)
|
(11 072)
|
(17 001)
|
(11 295)
|
13 277
|
11 795
|
|
| Depreciation & Amortization |
863
|
1 075
|
1 366
|
1 023
|
1 108
|
1 208
|
1 230
|
1 369
|
1 143
|
1 145
|
1 154
|
1 073
|
1 363
|
1 463
|
1 552
|
1 346
|
1 105
|
720
|
534
|
529
|
|
| Stock-Based Compensation |
97
|
70
|
100
|
94
|
124
|
106
|
74
|
58
|
35
|
16
|
18
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
5 921
|
6 133
|
7 031
|
1 587
|
1 416
|
1 588
|
(1 475)
|
(1 560)
|
(2 611)
|
(2 714)
|
(261)
|
134
|
2 132
|
1 817
|
2 000
|
2 081
|
9 182
|
10 415
|
(11 653)
|
(10 028)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
9
|
29
|
0
|
0
|
70
|
76
|
(5)
|
0
|
(70)
|
(139)
|
3 359
|
3 873
|
|
| Cash Interest Paid |
6
|
7
|
8
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
1 258
|
740
|
620
|
(459)
|
(1 376)
|
(861)
|
(1 029)
|
378
|
(303)
|
(160)
|
(107)
|
(2 362)
|
(2 505)
|
(2 761)
|
(1 623)
|
(548)
|
912
|
7 317
|
(15 121)
|
(20 788)
|
|
| Cash from Operating Activities |
(1 268)
N/A
|
(2 969)
-134%
|
(4 346)
-46%
|
(4 304)
+1%
|
(5 067)
-18%
|
(4 697)
+7%
|
(4 725)
-1%
|
(4 100)
+13%
|
(5 120)
-25%
|
(5 297)
-3%
|
(5 975)
-13%
|
(9 483)
-59%
|
(10 274)
-8%
|
(11 043)
-7%
|
(10 560)
+4%
|
(8 193)
+22%
|
(5 802)
+29%
|
7 157
N/A
|
(12 964)
N/A
|
(18 492)
-43%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
(366)
|
(608)
|
(622)
|
(665)
|
(676)
|
(479)
|
(506)
|
(437)
|
(194)
|
(247)
|
(333)
|
(367)
|
(311)
|
(367)
|
(380)
|
(383)
|
(537)
|
0
|
(286)
|
(3 039)
|
|
| Other Items |
6
|
8
|
34
|
(1 042)
|
(2 100)
|
(2 207)
|
(2 221)
|
(7 996)
|
(10 822)
|
(10 652)
|
(8 010)
|
3 275
|
7 035
|
8 387
|
5 765
|
2 183
|
(3 153)
|
1 862
|
3 984
|
3 558
|
|
| Cash from Investing Activities |
(360)
N/A
|
(601)
-67%
|
(588)
+2%
|
(1 708)
-190%
|
(2 776)
-63%
|
(2 686)
+3%
|
(2 727)
-2%
|
(8 433)
-209%
|
(11 016)
-31%
|
(10 899)
+1%
|
(8 344)
+23%
|
2 908
N/A
|
6 724
+131%
|
8 020
+19%
|
5 385
-33%
|
1 800
-67%
|
(3 690)
N/A
|
1 479
N/A
|
3 698
+150%
|
519
-86%
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
3 150
|
16 025
|
16 025
|
12 875
|
12 875
|
0
|
499
|
499
|
499
|
0
|
0
|
0
|
10 713
|
0
|
12 709
|
18 414
|
12 627
|
12 573
|
10 679
|
4 974
|
|
| Net Issuance of Debt |
2 320
|
2 146
|
1 914
|
(890)
|
13 600
|
13 652
|
13 633
|
13 641
|
(931)
|
(1 085)
|
(1 169)
|
(1 261)
|
(9 384)
|
(11 042)
|
(12 746)
|
(12 496)
|
10 859
|
27 767
|
29 481
|
29 478
|
|
| Cash from Financing Activities |
5 470
N/A
|
18 171
+232%
|
17 939
-1%
|
11 984
-33%
|
26 475
+121%
|
13 652
-48%
|
14 132
+4%
|
14 140
+0%
|
(432)
N/A
|
(586)
-36%
|
(1 169)
-100%
|
(1 261)
-8%
|
1 329
N/A
|
(329)
N/A
|
(38)
+89%
|
5 917
N/A
|
23 487
+297%
|
40 340
+72%
|
40 160
0%
|
34 452
-14%
|
|
| Change in Cash | |||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
5
|
(0)
|
(1)
|
(1)
|
101
|
106
|
107
|
|
| Net Change in Cash |
3 841
N/A
|
14 600
+280%
|
13 004
-11%
|
5 970
-54%
|
18 632
+212%
|
6 269
-66%
|
6 681
+7%
|
1 608
-76%
|
(16 567)
N/A
|
(16 782)
-1%
|
(15 488)
+8%
|
(7 836)
+49%
|
(2 222)
+72%
|
(3 347)
-51%
|
(5 213)
-56%
|
(476)
+91%
|
13 994
N/A
|
49 078
+251%
|
31 000
-37%
|
16 586
-46%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(1 634)
N/A
|
(3 577)
-119%
|
(4 967)
-39%
|
(4 969)
0%
|
(5 744)
-16%
|
(5 177)
+10%
|
(5 231)
-1%
|
(4 537)
+13%
|
(5 314)
-17%
|
(5 545)
-4%
|
(6 308)
-14%
|
(9 850)
-56%
|
(10 585)
-7%
|
(11 410)
-8%
|
(10 940)
+4%
|
(8 576)
+22%
|
(6 339)
+26%
|
7 157
N/A
|
(13 250)
N/A
|
(21 530)
-62%
|
|