Local Bounti Corp
NYSE:LOCL
Cash Flow Statement
Cash Flow Statement
Local Bounti Corp
Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
(25)
|
(31)
|
(56)
|
(72)
|
(97)
|
(113)
|
(111)
|
(109)
|
(88)
|
(85)
|
(124)
|
|
Depreciation & Amortization |
1
|
1
|
1
|
1
|
4
|
7
|
10
|
13
|
13
|
14
|
13
|
|
Other Non-Cash Items |
12
|
13
|
26
|
32
|
43
|
51
|
46
|
41
|
29
|
28
|
73
|
|
Cash Interest Paid |
0
|
0
|
3
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
4
|
|
Change in Working Capital |
2
|
3
|
9
|
12
|
11
|
13
|
6
|
8
|
8
|
5
|
5
|
|
Cash from Operating Activities |
(12)
N/A
|
(15)
-34%
|
(20)
-30%
|
(27)
-34%
|
(39)
-45%
|
(42)
-7%
|
(49)
-17%
|
(47)
+4%
|
(38)
+18%
|
(38)
+1%
|
(33)
+13%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(12)
|
(14)
|
(30)
|
(43)
|
(73)
|
(147)
|
(82)
|
(100)
|
(107)
|
(68)
|
(162)
|
|
Other Items |
0
|
0
|
0
|
0
|
(91)
|
(26)
|
(91)
|
0
|
1
|
(65)
|
0
|
|
Cash from Investing Activities |
(12)
N/A
|
(14)
-21%
|
(30)
-114%
|
(43)
-46%
|
(164)
-280%
|
(173)
-5%
|
(172)
+0%
|
(190)
-10%
|
(106)
+44%
|
(132)
-25%
|
(162)
-23%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Debt |
33
|
43
|
42
|
22
|
118
|
119
|
125
|
148
|
121
|
142
|
188
|
|
Other |
(0)
|
(2)
|
105
|
0
|
103
|
104
|
20
|
0
|
23
|
23
|
(0)
|
|
Cash from Financing Activities |
33
N/A
|
41
+22%
|
147
+263%
|
126
-14%
|
221
+75%
|
223
+1%
|
145
-35%
|
168
+16%
|
143
-15%
|
165
+15%
|
187
+14%
|
|
Change in Cash | ||||||||||||
Net Change in Cash |
10
N/A
|
11
+10%
|
97
+771%
|
56
-42%
|
17
-69%
|
9
-49%
|
(76)
N/A
|
(69)
+9%
|
(1)
+99%
|
(6)
-542%
|
(8)
-42%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
(23)
N/A
|
(29)
-27%
|
(50)
-70%
|
(70)
-41%
|
(112)
-59%
|
(189)
-69%
|
(131)
+31%
|
(146)
-12%
|
(145)
+1%
|
(106)
+27%
|
(195)
-85%
|