AgriFORCE Growing Systems Ltd
NASDAQ:AGRI
Cash Flow Statement
Cash Flow Statement
AgriFORCE Growing Systems Ltd
| 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(13)
|
(13)
|
(11)
|
(10)
|
(10)
|
(12)
|
(13)
|
(15)
|
(17)
|
(16)
|
(13)
|
(17)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
(0)
|
(1)
|
1
|
3
|
6
|
10
|
12
|
10
|
6
|
9
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Cash from Operating Activities |
(5)
N/A
|
(4)
+27%
|
(2)
+46%
|
(2)
+9%
|
(1)
+26%
|
(1)
-7%
|
(3)
-122%
|
(5)
-59%
|
(8)
-49%
|
(9)
-23%
|
(11)
-19%
|
(12)
-8%
|
(12)
+2%
|
(11)
+4%
|
(8)
+26%
|
(7)
+23%
|
(5)
+21%
|
(4)
+15%
|
(4)
-2%
|
(5)
-17%
|
(6)
-16%
|
(6)
+1%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
(6)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(5)
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+1%
|
(1)
N/A
|
(0)
+87%
|
(0)
N/A
|
(0)
N/A
|
(1)
-582%
|
(1)
+13%
|
(2)
-50%
|
(2)
-9%
|
(1)
+61%
|
(1)
N/A
|
(0)
+78%
|
0
N/A
|
(0)
N/A
|
(0)
-1 025%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-222%
|
(7)
-255%
|
(8)
-14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
(0)
|
1
|
0
|
0
|
17
|
16
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
3
|
0
|
3
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
12
|
10
|
13
|
13
|
1
|
7
|
4
|
6
|
6
|
1
|
9
|
8
|
|
| Other |
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
8
N/A
|
(0)
N/A
|
(0)
-50%
|
1
N/A
|
1
+78%
|
1
-8%
|
14
+1 330%
|
13
-4%
|
13
-4%
|
13
+0%
|
10
-23%
|
8
-24%
|
11
+41%
|
11
+0%
|
1
-88%
|
8
+532%
|
5
-34%
|
7
+20%
|
6
-10%
|
4
-39%
|
11
+212%
|
11
-4%
|
|
| Change in Cash | |||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
1
N/A
|
(5)
N/A
|
(3)
+35%
|
(2)
+54%
|
(1)
+64%
|
(1)
-38%
|
9
N/A
|
7
-24%
|
4
-49%
|
2
-49%
|
(2)
N/A
|
(6)
-181%
|
(2)
+70%
|
(1)
+40%
|
(7)
-636%
|
2
N/A
|
0
-92%
|
2
+1 338%
|
1
-59%
|
(3)
N/A
|
(2)
+55%
|
(3)
-82%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(4)
+27%
|
(2)
+45%
|
(2)
+10%
|
(1)
+26%
|
(1)
-7%
|
(3)
-138%
|
(5)
-55%
|
(8)
-56%
|
(10)
-23%
|
(12)
-15%
|
(13)
-7%
|
(12)
+6%
|
(11)
+5%
|
(8)
+26%
|
(7)
+20%
|
(5)
+23%
|
(4)
+15%
|
(4)
-2%
|
(7)
-51%
|
(12)
-83%
|
(9)
+30%
|
|