Lowell Farms Inc
OTC:LOWLF
Cash Flow Statement
Cash Flow Statement
Lowell Farms Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||
| Net Income |
(69)
|
(22)
|
(21)
|
(11)
|
(19)
|
(25)
|
(22)
|
(27)
|
(23)
|
(25)
|
(25)
|
(20)
|
(35)
|
(37)
|
(36)
|
(37)
|
(20)
|
|
| Depreciation & Amortization |
6
|
4
|
4
|
4
|
5
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
6
|
5
|
5
|
4
|
3
|
|
| Stock-Based Compensation |
5
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
11
|
8
|
7
|
7
|
8
|
3
|
3
|
3
|
2
|
5
|
5
|
1
|
15
|
17
|
17
|
18
|
4
|
|
| Cash Taxes Paid |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
4
|
3
|
4
|
3
|
5
|
4
|
4
|
6
|
4
|
4
|
4
|
3
|
4
|
4
|
3
|
2
|
1
|
|
| Change in Working Capital |
4
|
3
|
(5)
|
(11)
|
(12)
|
(9)
|
(4)
|
(1)
|
1
|
5
|
8
|
9
|
11
|
9
|
7
|
8
|
7
|
|
| Cash from Operating Activities |
(48)
N/A
|
(8)
+84%
|
(15)
-89%
|
(11)
+25%
|
(18)
-59%
|
(26)
-48%
|
(18)
+32%
|
(19)
-6%
|
(14)
+25%
|
(6)
+54%
|
(5)
+28%
|
(3)
+25%
|
(3)
+13%
|
(6)
-100%
|
(8)
-32%
|
(7)
+10%
|
(6)
+22%
|
|
| Investing Cash Flow | ||||||||||||||||||
| Capital Expenditures |
(14)
|
(7)
|
(6)
|
(3)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
3
|
1
|
(1)
|
(6)
|
(6)
|
(4)
|
(2)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(11)
N/A
|
(6)
+51%
|
(7)
-30%
|
(10)
-31%
|
(11)
-15%
|
(8)
+29%
|
(5)
+32%
|
(4)
+33%
|
(4)
-12%
|
(4)
-6%
|
(4)
+11%
|
(3)
+15%
|
(1)
+58%
|
(0)
+90%
|
(0)
+21%
|
(0)
-9%
|
1
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||
| Net Issuance of Common Stock |
43
|
25
|
26
|
24
|
42
|
19
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(3)
|
(7)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
6
|
7
|
7
|
8
|
(0)
|
(0)
|
|
| Other |
14
|
15
|
16
|
2
|
2
|
(0)
|
0
|
0
|
7
|
7
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
55
N/A
|
38
-31%
|
35
-7%
|
23
-34%
|
40
+74%
|
16
-60%
|
15
-4%
|
15
+0%
|
4
-73%
|
4
-7%
|
4
-1%
|
13
+239%
|
7
-49%
|
7
+12%
|
8
+8%
|
(0)
N/A
|
(0)
+84%
|
|
| Change in Cash | ||||||||||||||||||
| Net Change in Cash |
(5)
N/A
|
24
N/A
|
13
-47%
|
2
-81%
|
11
+375%
|
(18)
N/A
|
(8)
+57%
|
(7)
+10%
|
(14)
-98%
|
(7)
+50%
|
(5)
+32%
|
6
N/A
|
2
-65%
|
1
-45%
|
(0)
N/A
|
(8)
-6 438%
|
(5)
+33%
|
|
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow |
(62)
N/A
|
(15)
+76%
|
(21)
-42%
|
(14)
+30%
|
(22)
-55%
|
(30)
-33%
|
(21)
+28%
|
(23)
-6%
|
(18)
+19%
|
(11)
+42%
|
(8)
+21%
|
(7)
+21%
|
(4)
+34%
|
(6)
-40%
|
(8)
-31%
|
(7)
+10%
|
(6)
+22%
|
|