Greenlane Holdings Inc
NASDAQ:GNLN
Cash Flow Statement
Cash Flow Statement
Greenlane Holdings Inc
| Dec-2017 | Mar-2018 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||
| Net Income |
2
|
4
|
4
|
4
|
(6)
|
(26)
|
(29)
|
(38)
|
(40)
|
(39)
|
(42)
|
(47)
|
(48)
|
(39)
|
(38)
|
(53)
|
(53)
|
(64)
|
(73)
|
(124)
|
(126)
|
(117)
|
(113)
|
(41)
|
(32)
|
(27)
|
(17)
|
(13)
|
(18)
|
(17)
|
(20)
|
(25)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
5
|
7
|
8
|
9
|
9
|
9
|
8
|
4
|
2
|
1
|
(1)
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
4
|
0
|
2
|
3
|
8
|
8
|
7
|
5
|
1
|
1
|
1
|
5
|
6
|
6
|
6
|
3
|
2
|
2
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
1
|
5
|
20
|
23
|
22
|
20
|
13
|
13
|
16
|
15
|
7
|
5
|
8
|
5
|
4
|
7
|
68
|
75
|
76
|
74
|
11
|
4
|
4
|
0
|
2
|
6
|
6
|
10
|
6
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
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
|
3
|
4
|
3
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
5
|
5
|
5
|
1
|
1
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(4)
|
(6)
|
(8)
|
(14)
|
(14)
|
(21)
|
(33)
|
(25)
|
(13)
|
1
|
21
|
18
|
3
|
6
|
2
|
6
|
19
|
21
|
19
|
15
|
20
|
23
|
24
|
24
|
18
|
11
|
2
|
4
|
0
|
(5)
|
5
|
|
| Cash from Operating Activities |
3
N/A
|
2
-46%
|
(1)
N/A
|
(2)
-90%
|
(14)
-463%
|
(18)
-33%
|
(26)
-44%
|
(42)
-62%
|
(37)
+12%
|
(31)
+17%
|
(21)
+33%
|
(7)
+65%
|
(12)
-73%
|
(26)
-115%
|
(25)
+5%
|
(41)
-62%
|
(37)
+8%
|
(34)
+9%
|
(36)
-5%
|
(28)
+23%
|
(26)
+5%
|
(13)
+53%
|
(8)
+36%
|
(3)
+66%
|
(2)
+35%
|
(4)
-109%
|
(7)
-82%
|
(8)
-20%
|
(7)
+18%
|
(10)
-50%
|
(14)
-41%
|
(13)
+7%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(11)
|
(11)
|
(11)
|
(12)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(12)
|
(15)
|
(13)
|
(13)
|
11
|
15
|
15
|
15
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
0
N/A
|
0
+5%
|
0
-62%
|
(10)
N/A
|
(12)
-15%
|
(12)
-2%
|
(14)
-13%
|
(4)
+72%
|
(5)
-35%
|
(6)
-11%
|
(4)
+25%
|
(4)
+1%
|
(5)
-14%
|
(5)
+1%
|
(15)
-219%
|
(20)
-33%
|
(18)
+11%
|
(17)
+2%
|
7
N/A
|
12
+70%
|
13
+4%
|
13
+3%
|
(1)
N/A
|
0
N/A
|
0
+150%
|
0
+72%
|
0
+239%
|
(0)
N/A
|
(0)
+49%
|
(0)
-29%
|
(0)
+9%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
(15)
|
(18)
|
65
|
65
|
79
|
82
|
(1)
|
(1)
|
0
|
0
|
0
|
30
|
33
|
40
|
47
|
17
|
21
|
14
|
7
|
11
|
4
|
0
|
0
|
7
|
7
|
27
|
28
|
21
|
|
| Net Issuance of Debt |
(2)
|
1
|
3
|
5
|
46
|
50
|
48
|
47
|
8
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
7
|
6
|
5
|
3
|
(5)
|
(11)
|
(14)
|
(14)
|
(13)
|
(6)
|
(2)
|
1
|
(0)
|
(8)
|
(8)
|
(8)
|
|
| Other |
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(7)
|
(7)
|
(6)
|
(5)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(2)
N/A
|
(0)
+99%
|
1
N/A
|
3
+149%
|
29
+737%
|
29
+1%
|
106
+259%
|
105
-1%
|
81
-23%
|
77
-5%
|
(1)
N/A
|
(1)
+6%
|
(1)
-4%
|
(1)
+5%
|
(1)
-9%
|
28
N/A
|
39
+39%
|
45
+15%
|
50
+13%
|
18
-65%
|
14
-21%
|
0
-99%
|
(9)
N/A
|
(4)
+56%
|
(10)
-145%
|
(2)
+80%
|
2
N/A
|
8
+243%
|
7
-3%
|
19
+150%
|
20
+7%
|
13
-35%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
2
+447%
|
1
-75%
|
1
+131%
|
5
+338%
|
(0)
N/A
|
68
N/A
|
49
-27%
|
40
-18%
|
41
+1%
|
(27)
N/A
|
(13)
+54%
|
(17)
-38%
|
(31)
-81%
|
(30)
+4%
|
(27)
+11%
|
(18)
+34%
|
(6)
+64%
|
(3)
+61%
|
(3)
-20%
|
(1)
+77%
|
(0)
+88%
|
(4)
-5 488%
|
(8)
-73%
|
(12)
-51%
|
(6)
+51%
|
(4)
+21%
|
(0)
+97%
|
0
N/A
|
8
+1 817%
|
6
-34%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
1
-56%
|
(2)
N/A
|
(3)
-78%
|
(24)
-711%
|
(29)
-19%
|
(37)
-28%
|
(54)
-44%
|
(39)
+27%
|
(33)
+15%
|
(23)
+31%
|
(9)
+60%
|
(14)
-51%
|
(28)
-96%
|
(27)
+2%
|
(43)
-59%
|
(42)
+4%
|
(39)
+7%
|
(40)
-3%
|
(32)
+21%
|
(29)
+7%
|
(15)
+50%
|
(10)
+33%
|
(5)
+54%
|
(3)
+38%
|
(5)
-68%
|
(8)
-63%
|
(9)
-14%
|
(7)
+20%
|
(10)
-46%
|
(14)
-41%
|
(13)
+7%
|
|