Avicanna Inc
OTC:AVCNF
Cash Flow Statement
Cash Flow Statement
Avicanna Inc
| 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 |
(7)
|
(11)
|
(14)
|
(18)
|
(22)
|
(21)
|
(26)
|
(25)
|
(33)
|
(33)
|
(29)
|
(27)
|
(17)
|
(15)
|
(14)
|
(14)
|
(15)
|
(16)
|
(14)
|
(12)
|
(9)
|
(7)
|
(7)
|
(7)
|
(4)
|
(3)
|
(1)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
2
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
(0)
|
1
|
1
|
2
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
3
|
3
|
2
|
2
|
2
|
5
|
9
|
20
|
19
|
16
|
12
|
7
|
7
|
9
|
9
|
5
|
6
|
4
|
4
|
2
|
1
|
2
|
2
|
1
|
1
|
(0)
|
0
|
|
| Change in Working Capital |
1
|
2
|
(2)
|
(2)
|
1
|
1
|
2
|
2
|
0
|
(1)
|
1
|
3
|
(2)
|
(4)
|
(3)
|
(5)
|
1
|
3
|
2
|
6
|
4
|
6
|
4
|
1
|
(1)
|
(2)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(6)
-13%
|
(12)
-112%
|
(17)
-43%
|
(19)
-13%
|
(18)
+5%
|
(18)
+3%
|
(14)
+23%
|
(14)
-1%
|
(16)
-16%
|
(14)
+12%
|
(13)
+5%
|
(12)
+13%
|
(11)
+4%
|
(7)
+37%
|
(8)
-14%
|
(7)
+8%
|
(6)
+15%
|
(7)
-13%
|
(1)
+80%
|
(1)
+0%
|
1
N/A
|
(0)
N/A
|
(3)
-1 073%
|
(3)
+20%
|
(3)
-6%
|
(1)
+77%
|
(1)
-102%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(2)
|
(3)
|
(4)
|
(7)
|
(8)
|
(6)
|
(5)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
(3)
|
(3)
|
(11)
|
(4)
|
0
|
0
|
8
|
1
|
(1)
|
0
|
0
|
0
|
2
|
0
|
1
|
1
|
1
|
1
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(7)
N/A
|
(5)
+29%
|
(14)
-188%
|
(8)
+46%
|
(7)
+5%
|
(8)
-9%
|
2
N/A
|
(4)
N/A
|
(3)
+32%
|
(0)
+97%
|
(1)
-1 075%
|
(1)
+3%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
1
-6%
|
1
-7%
|
1
-17%
|
(0)
N/A
|
(3)
-1 120%
|
(3)
+0%
|
(3)
-2%
|
(3)
+8%
|
(0)
+96%
|
(0)
-292%
|
(0)
-23%
|
(1)
-17%
|
(1)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
9
|
26
|
24
|
21
|
21
|
5
|
7
|
13
|
16
|
14
|
11
|
9
|
6
|
8
|
10
|
9
|
8
|
8
|
5
|
3
|
2
|
3
|
5
|
5
|
5
|
3
|
2
|
|
| Net Issuance of Debt |
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
2
|
1
|
2
|
2
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
|
| Other |
0
|
1
|
1
|
3
|
6
|
6
|
7
|
8
|
4
|
4
|
2
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
11
N/A
|
10
-4%
|
28
+168%
|
27
-3%
|
27
+0%
|
26
-4%
|
12
-55%
|
15
+26%
|
17
+17%
|
21
+20%
|
16
-22%
|
13
-21%
|
10
-22%
|
8
-24%
|
9
+24%
|
11
+13%
|
10
-7%
|
8
-23%
|
7
-3%
|
5
-32%
|
4
-29%
|
3
-19%
|
4
+28%
|
4
0%
|
3
-7%
|
3
-4%
|
1
-62%
|
2
+30%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
2
|
2
|
(0)
|
2
|
(3)
|
(4)
|
(2)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(1)
N/A
|
(0)
+77%
|
1
N/A
|
2
+53%
|
0
-83%
|
(0)
N/A
|
(2)
-378%
|
(3)
-52%
|
1
N/A
|
6
+649%
|
3
-55%
|
0
-85%
|
(1)
N/A
|
(2)
-89%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+57%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
0
-40%
|
0
-76%
|
(0)
N/A
|
(0)
-1 249%
|
(0)
+29%
|
(0)
-24%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(7)
+17%
|
(15)
-106%
|
(21)
-37%
|
(27)
-28%
|
(27)
+1%
|
(24)
+9%
|
(19)
+23%
|
(15)
+17%
|
(17)
-7%
|
(15)
+7%
|
(15)
+5%
|
(12)
+15%
|
(12)
+3%
|
(7)
+42%
|
(8)
-15%
|
(8)
+7%
|
(6)
+15%
|
(7)
-16%
|
(2)
+74%
|
(2)
-1%
|
0
N/A
|
(1)
N/A
|
(3)
-446%
|
(3)
+11%
|
(3)
-8%
|
(1)
+63%
|
(2)
-50%
|
|