LXRandCo Inc
OTC:GGBBF
Cash Flow Statement
Cash Flow Statement
LXRandCo Inc
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
(21)
|
(17)
|
(64)
|
(68)
|
(51)
|
(59)
|
(20)
|
(19)
|
(20)
|
(20)
|
(13)
|
(12)
|
(10)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(7)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
21
|
16
|
63
|
64
|
43
|
48
|
4
|
2
|
3
|
4
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(4)
|
(6)
|
(6)
|
(11)
|
(10)
|
(12)
|
(6)
|
3
|
6
|
13
|
9
|
4
|
2
|
(0)
|
1
|
4
|
4
|
4
|
2
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
3
|
|
| Cash from Operating Activities |
(4)
N/A
|
(6)
-60%
|
(7)
-26%
|
(14)
-97%
|
(18)
-22%
|
(23)
-29%
|
(21)
+10%
|
(13)
+36%
|
(9)
+32%
|
(2)
+81%
|
(2)
-44%
|
(5)
-101%
|
(5)
-7%
|
(5)
+15%
|
(3)
+37%
|
0
N/A
|
(1)
N/A
|
(3)
-101%
|
(3)
-17%
|
(6)
-66%
|
(4)
+37%
|
(2)
+30%
|
(2)
+23%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+510%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+85%
|
(0)
-200%
|
(0)
-6%
|
(1)
-100%
|
(2)
-182%
|
(4)
-85%
|
(3)
+30%
|
(3)
-2%
|
(2)
+27%
|
0
N/A
|
(1)
N/A
|
(0)
+97%
|
(0)
+33%
|
(0)
N/A
|
(0)
-50%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-470%
|
(0)
-129%
|
(0)
+13%
|
(0)
+19%
|
(0)
+38%
|
(0)
+11%
|
(0)
+21%
|
(0)
+45%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
4
|
1
|
1
|
1
|
14
|
14
|
14
|
14
|
5
|
5
|
5
|
5
|
0
|
1
|
1
|
8
|
0
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
2
|
(6)
|
(1)
|
2
|
1
|
10
|
4
|
(3)
|
(4)
|
(4)
|
(1)
|
2
|
1
|
(1)
|
(2)
|
(3)
|
(1)
|
0
|
1
|
0
|
1
|
1
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Other |
(1)
|
(0)
|
18
|
19
|
19
|
18
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
4
N/A
|
6
+29%
|
13
+129%
|
19
+41%
|
22
+16%
|
33
+54%
|
23
-31%
|
16
-28%
|
10
-39%
|
0
-96%
|
1
+208%
|
4
+222%
|
7
+86%
|
1
-89%
|
0
-99%
|
(2)
N/A
|
5
N/A
|
6
+22%
|
7
+13%
|
8
+11%
|
0
-100%
|
1
+3 969%
|
1
-59%
|
(2)
N/A
|
(1)
+46%
|
(1)
+19%
|
(2)
-159%
|
|
| 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)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
5
N/A
|
4
-30%
|
3
-20%
|
8
+166%
|
(2)
N/A
|
0
N/A
|
(2)
N/A
|
(3)
-98%
|
(1)
+61%
|
(2)
-71%
|
1
N/A
|
(4)
N/A
|
(3)
+27%
|
(2)
+45%
|
4
N/A
|
3
-14%
|
4
+8%
|
2
-40%
|
(4)
N/A
|
(1)
+70%
|
(1)
-33%
|
(1)
+58%
|
(1)
-86%
|
(1)
+40%
|
(1)
-54%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(7)
-52%
|
(9)
-26%
|
(16)
-84%
|
(19)
-23%
|
(25)
-30%
|
(25)
+1%
|
(16)
+35%
|
(12)
+26%
|
(4)
+68%
|
(2)
+35%
|
(6)
-145%
|
(5)
+10%
|
(5)
+15%
|
(3)
+37%
|
(0)
+99%
|
(1)
-7 250%
|
(3)
-100%
|
(3)
-17%
|
(6)
-66%
|
(4)
+37%
|
(3)
+30%
|
(2)
+23%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
1
+555%
|
|