Lighting Science Group Corp
OTC:LSCG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Lighting Science Group Corp
OTC:LSCG
|
US |
|
Eon Discovery Group Inc
OTC:CGLD
|
US |
|
Twelve Seas Investment Company III
NASDAQ:TWLV
|
US |
Cash Flow Statement
Cash Flow Statement
Lighting Science Group Corp
| Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(11)
|
(13)
|
(15)
|
(12)
|
(11)
|
(16)
|
(24)
|
(95)
|
(104)
|
(108)
|
(106)
|
(48)
|
(47)
|
(146)
|
(194)
|
(295)
|
(298)
|
(193)
|
(185)
|
(90)
|
(93)
|
(136)
|
(111)
|
(111)
|
(109)
|
(75)
|
(76)
|
(90)
|
(113)
|
(109)
|
(86)
|
(66)
|
(39)
|
(30)
|
(28)
|
(27)
|
(18)
|
(24)
|
(25)
|
(20)
|
(23)
|
|
| Depreciation & Amortization |
1
|
0
|
0
|
1
|
1
|
2
|
3
|
4
|
5
|
6
|
6
|
5
|
5
|
4
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
8
|
8
|
9
|
8
|
9
|
9
|
8
|
7
|
5
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
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
|
0
|
|
| Other Non-Cash Items |
7
|
9
|
8
|
(0)
|
2
|
0
|
1
|
61
|
62
|
63
|
62
|
4
|
8
|
106
|
151
|
243
|
242
|
144
|
134
|
24
|
45
|
66
|
37
|
34
|
33
|
7
|
12
|
21
|
50
|
53
|
34
|
29
|
7
|
4
|
10
|
12
|
3
|
9
|
8
|
4
|
5
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
2
|
3
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
|
| Change in Working Capital |
(1)
|
(1)
|
0
|
2
|
(1)
|
(1)
|
(0)
|
3
|
6
|
8
|
4
|
8
|
4
|
1
|
(1)
|
5
|
(8)
|
(32)
|
(48)
|
(54)
|
(64)
|
(36)
|
(15)
|
5
|
4
|
1
|
(9)
|
(0)
|
(15)
|
(4)
|
2
|
(7)
|
(4)
|
(11)
|
(12)
|
(7)
|
4
|
6
|
9
|
6
|
9
|
|
| Cash from Operating Activities |
(4)
N/A
|
(5)
-28%
|
(6)
-26%
|
(9)
-47%
|
(10)
-4%
|
(15)
-59%
|
(21)
-33%
|
(29)
-40%
|
(32)
-9%
|
(32)
-3%
|
(34)
-4%
|
(31)
+7%
|
(30)
+3%
|
(34)
-12%
|
(40)
-17%
|
(45)
-14%
|
(63)
-38%
|
(79)
-26%
|
(97)
-23%
|
(116)
-20%
|
(106)
+9%
|
(98)
+7%
|
(80)
+18%
|
(64)
+20%
|
(64)
0%
|
(58)
+10%
|
(64)
-11%
|
(60)
+6%
|
(71)
-17%
|
(55)
+23%
|
(46)
+17%
|
(41)
+10%
|
(33)
+19%
|
(35)
-4%
|
(28)
+21%
|
(21)
+26%
|
(10)
+53%
|
(8)
+21%
|
(8)
+0%
|
(10)
-27%
|
(9)
+5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(7)
|
(9)
|
(16)
|
(17)
|
(18)
|
(17)
|
(11)
|
(10)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
(9)
|
0
|
(5)
|
(10)
|
(11)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-79%
|
(0)
-6%
|
(10)
-2 736%
|
(1)
+94%
|
(7)
-1 027%
|
(12)
-74%
|
(13)
-4%
|
(12)
+1%
|
(7)
+48%
|
(1)
+80%
|
(1)
+13%
|
(1)
-8%
|
(1)
-2%
|
(3)
-143%
|
(7)
-122%
|
(9)
-42%
|
(16)
-70%
|
(17)
-9%
|
(18)
-2%
|
(17)
+4%
|
(11)
+33%
|
(10)
+14%
|
(6)
+36%
|
(5)
+26%
|
(4)
+24%
|
(3)
+28%
|
(3)
+0%
|
(2)
+23%
|
(2)
+4%
|
(2)
+16%
|
(1)
+43%
|
(1)
-9%
|
(1)
+17%
|
(1)
+35%
|
(1)
-30%
|
(1)
-9%
|
(1)
-46%
|
(1)
-6%
|
(1)
+13%
|
(1)
-3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
9
|
31
|
(3)
|
7
|
2
|
11
|
10
|
0
|
0
|
0
|
0
|
55
|
74
|
80
|
99
|
80
|
62
|
90
|
83
|
121
|
145
|
134
|
122
|
48
|
40
|
20
|
40
|
39
|
30
|
40
|
33
|
33
|
35
|
22
|
13
|
13
|
8
|
13
|
20
|
|
| Net Issuance of Debt |
(0)
|
1
|
(1)
|
(2)
|
2
|
1
|
13
|
20
|
28
|
37
|
35
|
32
|
29
|
(1)
|
(12)
|
(14)
|
(16)
|
12
|
46
|
(0)
|
(2)
|
(26)
|
(73)
|
(43)
|
(36)
|
(2)
|
17
|
39
|
29
|
11
|
11
|
(4)
|
1
|
4
|
(5)
|
0
|
0
|
(2)
|
2
|
(1)
|
(9)
|
|
| Cash Paid for Dividends |
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
|
|
| Other |
0
|
0
|
0
|
3
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
33
|
0
|
30
|
27
|
(8)
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
4
N/A
|
5
+45%
|
8
+46%
|
31
+291%
|
7
-77%
|
16
+122%
|
23
+47%
|
31
+33%
|
38
+24%
|
37
-3%
|
35
-5%
|
32
-8%
|
32
-1%
|
54
+70%
|
62
+15%
|
66
+8%
|
81
+22%
|
90
+12%
|
106
+17%
|
123
+15%
|
114
-7%
|
124
+9%
|
99
-20%
|
83
-16%
|
79
-5%
|
43
-46%
|
57
+33%
|
58
+2%
|
68
+17%
|
46
-32%
|
38
-18%
|
32
-15%
|
30
-8%
|
35
+19%
|
27
-23%
|
21
-24%
|
12
-42%
|
9
-22%
|
10
+5%
|
12
+17%
|
10
-16%
|
|
| 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)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
+98%
|
1
N/A
|
11
+883%
|
(3)
N/A
|
(7)
-103%
|
(10)
-50%
|
(11)
-10%
|
(6)
+44%
|
(2)
+62%
|
(0)
+92%
|
0
N/A
|
0
+750%
|
18
+10 571%
|
19
+4%
|
14
-24%
|
9
-35%
|
(4)
N/A
|
(8)
-105%
|
(11)
-44%
|
(9)
+20%
|
15
N/A
|
9
-38%
|
13
+38%
|
9
-28%
|
(19)
N/A
|
(10)
+47%
|
(5)
+55%
|
(4)
+7%
|
(10)
-127%
|
(9)
+7%
|
(10)
-6%
|
(5)
+50%
|
(0)
+91%
|
(1)
-66%
|
(1)
-41%
|
1
N/A
|
0
-66%
|
1
+140%
|
1
+33%
|
0
-95%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(5)
-30%
|
(7)
-25%
|
(10)
-50%
|
(11)
-10%
|
(17)
-53%
|
(23)
-33%
|
(30)
-34%
|
(33)
-8%
|
(34)
-3%
|
(35)
-2%
|
(32)
+7%
|
(31)
+3%
|
(35)
-12%
|
(43)
-22%
|
(52)
-21%
|
(72)
-38%
|
(95)
-32%
|
(114)
-20%
|
(134)
-17%
|
(123)
+8%
|
(110)
+11%
|
(90)
+18%
|
(70)
+22%
|
(69)
+2%
|
(62)
+10%
|
(67)
-9%
|
(63)
+6%
|
(74)
-16%
|
(57)
+23%
|
(48)
+17%
|
(42)
+11%
|
(35)
+19%
|
(36)
-4%
|
(28)
+21%
|
(21)
+25%
|
(10)
+51%
|
(9)
+16%
|
(9)
-1%
|
(11)
-22%
|
(10)
+4%
|
|