Harbor Custom Development Inc
OTC:HCDIQ
Cash Flow Statement
Cash Flow Statement
Harbor Custom Development Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(3)
|
0
|
(0)
|
(0)
|
0
|
(4)
|
(4)
|
(3)
|
1
|
9
|
12
|
6
|
(1)
|
(17)
|
(23)
|
(23)
|
(38)
|
(69)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Change in Deffered Taxes |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
3
|
5
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
3
|
3
|
10
|
12
|
15
|
21
|
50
|
|
| Cash Taxes Paid |
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
|
1
|
1
|
1
|
3
|
2
|
4
|
5
|
5
|
7
|
9
|
12
|
14
|
16
|
15
|
|
| Change in Working Capital |
(9)
|
(3)
|
(6)
|
(6)
|
(7)
|
6
|
(8)
|
(54)
|
(70)
|
(97)
|
(93)
|
(69)
|
(75)
|
(84)
|
(81)
|
(61)
|
(33)
|
5
|
|
| Cash from Operating Activities |
(11)
N/A
|
(3)
+71%
|
(6)
-78%
|
(6)
-2%
|
(7)
-17%
|
3
N/A
|
(11)
N/A
|
(56)
-401%
|
(67)
-20%
|
(86)
-30%
|
(79)
+9%
|
(60)
+23%
|
(74)
-23%
|
(94)
-26%
|
(96)
-2%
|
(74)
+23%
|
(47)
+36%
|
(8)
+83%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
2
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
0
|
|
| Cash from Investing Activities |
2
N/A
|
(0)
N/A
|
(0)
+38%
|
(1)
-128%
|
(0)
+74%
|
1
N/A
|
0
-38%
|
1
+81%
|
0
-48%
|
(1)
N/A
|
(2)
-141%
|
(2)
-29%
|
(2)
+7%
|
2
N/A
|
4
+47%
|
4
+17%
|
4
+1%
|
0
-95%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
11
|
11
|
36
|
65
|
54
|
87
|
62
|
33
|
33
|
(0)
|
(0)
|
9
|
9
|
9
|
|
| Net Issuance of Debt |
10
|
6
|
8
|
8
|
1
|
(10)
|
(14)
|
8
|
21
|
34
|
46
|
52
|
67
|
87
|
87
|
54
|
33
|
(5)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(4)
|
(6)
|
(7)
|
(8)
|
(6)
|
(4)
|
(3)
|
(1)
|
|
| Other |
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(6)
|
(5)
|
(7)
|
(9)
|
(7)
|
(7)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
10
N/A
|
4
-60%
|
6
+63%
|
6
+4%
|
9
+39%
|
(2)
N/A
|
19
N/A
|
67
+250%
|
69
+3%
|
111
+60%
|
94
-15%
|
72
-23%
|
85
+18%
|
75
-12%
|
78
+3%
|
56
-29%
|
37
-33%
|
2
-95%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
+175%
|
0
+32%
|
0
-59%
|
2
+1 633%
|
2
-5%
|
9
+334%
|
12
+46%
|
3
-76%
|
24
+686%
|
14
-42%
|
10
-29%
|
9
-9%
|
(16)
N/A
|
(15)
+9%
|
(14)
+6%
|
(6)
+59%
|
(6)
-8%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(10)
N/A
|
(4)
+62%
|
(6)
-69%
|
(6)
-7%
|
(7)
-11%
|
3
N/A
|
(12)
N/A
|
(56)
-380%
|
(67)
-20%
|
(87)
-30%
|
(81)
+8%
|
(63)
+22%
|
(77)
-22%
|
(97)
-26%
|
(98)
-1%
|
(75)
+24%
|
(48)
+36%
|
(8)
+83%
|
|