Leatt Corp
OTC:LEAT
Cash Flow Statement
Cash Flow Statement
Leatt Corp
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
(0)
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
4
|
6
|
8
|
11
|
13
|
15
|
15
|
15
|
10
|
7
|
5
|
1
|
1
|
(1)
|
(3)
|
(3)
|
(2)
|
(0)
|
2
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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)
|
(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
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
4
|
2
|
0
|
0
|
0
|
0
|
|
| Cash Interest 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
|
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
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(6)
|
(10)
|
(12)
|
(16)
|
(15)
|
(14)
|
(9)
|
(0)
|
2
|
5
|
5
|
4
|
5
|
5
|
4
|
(0)
|
1
|
|
| Cash from Operating Activities |
1
N/A
|
1
+18%
|
1
N/A
|
1
+29%
|
(0)
N/A
|
(1)
-18%
|
(1)
-40%
|
(1)
+12%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+1 367%
|
1
+73%
|
1
+38%
|
1
+25%
|
1
-54%
|
1
+107%
|
1
+6%
|
1
-53%
|
1
+45%
|
0
-64%
|
0
-84%
|
1
+2 100%
|
2
+43%
|
2
+9%
|
2
-3%
|
1
-33%
|
1
+6%
|
1
-4%
|
1
-6%
|
1
-20%
|
1
+5%
|
1
-6%
|
0
-68%
|
2
+562%
|
2
+10%
|
2
+19%
|
4
+64%
|
2
-37%
|
1
-44%
|
3
+104%
|
1
-65%
|
2
+150%
|
3
+37%
|
3
-9%
|
9
+193%
|
9
-1%
|
8
-11%
|
7
-16%
|
4
-37%
|
3
-33%
|
3
+8%
|
3
-8%
|
1
-74%
|
4
+434%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
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
|
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
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+9%
|
(0)
+5%
|
(0)
+75%
|
(0)
-110%
|
(0)
-10%
|
(0)
+26%
|
(0)
-106%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+10%
|
(1)
-22%
|
(1)
-2%
|
(1)
-53%
|
(1)
+4%
|
(1)
-4%
|
(1)
+19%
|
(0)
+62%
|
(0)
-21%
|
(1)
-172%
|
(1)
-66%
|
(1)
-4%
|
(2)
-10%
|
(1)
+35%
|
(1)
+20%
|
(1)
-26%
|
(1)
+4%
|
(1)
-2%
|
(1)
-5%
|
(1)
+14%
|
(1)
+8%
|
(1)
+2%
|
(1)
-19%
|
(1)
-56%
|
(1)
+4%
|
(2)
-10%
|
(2)
-9%
|
(1)
+32%
|
(1)
-17%
|
(1)
-1%
|
(1)
+20%
|
(1)
+2%
|
(1)
-14%
|
(1)
+23%
|
(2)
-78%
|
(2)
-22%
|
(2)
+16%
|
(2)
-17%
|
(1)
+26%
|
(1)
+15%
|
(1)
-11%
|
(1)
+3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(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
|
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
|
0
|
|
| Net Issuance of Debt |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
(0)
N/A
|
0
N/A
|
0
+14%
|
(0)
N/A
|
0
N/A
|
0
-5%
|
0
+5%
|
0
-91%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1%
|
(0)
+86%
|
0
N/A
|
0
+112%
|
0
+88%
|
0
-67%
|
0
N/A
|
(0)
N/A
|
(0)
-30%
|
(0)
+90%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+932%
|
0
-20%
|
0
-6%
|
0
+684%
|
0
-17%
|
1
+82%
|
0
-57%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+28%
|
0
-49%
|
0
+29%
|
0
-42%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+99%
|
(0)
-6 623%
|
(0)
+97%
|
(0)
-4 955%
|
(1)
-363%
|
(0)
+38%
|
(0)
+9%
|
|
| 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
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
0
-31%
|
1
+250%
|
(0)
N/A
|
(1)
-52%
|
(1)
-20%
|
(1)
-25%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+2 100%
|
(0)
N/A
|
0
N/A
|
1
+200%
|
(0)
N/A
|
0
N/A
|
1
+61%
|
(0)
N/A
|
0
N/A
|
0
-84%
|
(0)
N/A
|
0
N/A
|
0
-25%
|
0
+54%
|
0
-25%
|
0
-52%
|
0
+203%
|
0
-58%
|
0
-49%
|
(0)
N/A
|
0
N/A
|
0
+62%
|
(0)
N/A
|
1
N/A
|
1
-15%
|
1
-7%
|
2
+162%
|
1
-52%
|
(0)
N/A
|
2
N/A
|
0
-78%
|
1
+161%
|
2
+87%
|
2
-7%
|
7
+243%
|
7
-1%
|
6
-16%
|
4
-29%
|
2
-49%
|
1
-38%
|
2
+27%
|
1
-39%
|
(1)
N/A
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
0
+175%
|
0
+9%
|
1
+204%
|
(1)
N/A
|
(1)
-15%
|
(1)
-20%
|
(1)
-11%
|
0
N/A
|
(0)
N/A
|
(0)
+43%
|
0
N/A
|
0
+35%
|
1
+116%
|
1
+25%
|
0
-91%
|
0
+508%
|
1
+27%
|
(0)
N/A
|
0
N/A
|
0
-70%
|
(0)
N/A
|
0
N/A
|
0
-16%
|
0
+37%
|
0
-55%
|
0
-6%
|
0
+173%
|
0
-61%
|
0
-19%
|
(0)
N/A
|
(0)
-15%
|
(0)
+76%
|
(1)
-1 765%
|
1
N/A
|
1
+1%
|
1
-15%
|
2
+178%
|
1
-64%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
1
N/A
|
2
+110%
|
2
-15%
|
8
+302%
|
8
+2%
|
6
-22%
|
5
-25%
|
3
-46%
|
1
-66%
|
2
+86%
|
2
-2%
|
(1)
N/A
|
3
N/A
|
|