Lithos Group Ltd
OTC:LITSD
Cash Flow Statement
Cash Flow Statement
Lithos Group Ltd
| Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||
| Net Income |
(3)
|
(4)
|
(6)
|
(7)
|
(9)
|
(10)
|
(9)
|
(26)
|
(24)
|
|
| Depreciation & Amortization |
0
|
1
|
1
|
3
|
1
|
4
|
4
|
3
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
2
|
3
|
3
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
3
|
2
|
2
|
3
|
3
|
21
|
21
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-69%
|
(3)
-58%
|
(2)
+12%
|
(2)
-1%
|
(1)
+42%
|
(1)
+47%
|
(0)
+53%
|
0
N/A
|
|
| Investing Cash Flow | ||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Other Items |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-4%
|
(0)
-8%
|
(1)
-229%
|
(1)
-2%
|
(1)
+15%
|
(1)
+19%
|
(0)
+54%
|
(0)
+48%
|
|
| Financing Cash Flow | ||||||||||
| Net Issuance of Common Stock |
2
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
1
|
1
|
0
|
1
|
(0)
|
(0)
|
0
|
|
| Other |
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
(0)
|
|
| Cash from Financing Activities |
2
N/A
|
2
+63%
|
2
-5%
|
3
+50%
|
3
-12%
|
2
-44%
|
1
-24%
|
0
-99%
|
(0)
N/A
|
|
| Change in Cash | ||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
0
N/A
|
0
+94%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-55%
|
(0)
+83%
|
(1)
-676%
|
(0)
+64%
|
|
| Free Cash Flow | ||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-74%
|
(3)
-60%
|
(3)
-16%
|
(3)
-5%
|
(2)
+35%
|
(1)
+38%
|
(1)
+52%
|
0
N/A
|
|