
Delta 9 Cannabis Inc
TSX:DN

Cash Flow Statement
Cash Flow Statement
Delta 9 Cannabis Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(8)
|
(10)
|
(12)
|
(14)
|
(9)
|
4
|
11
|
12
|
11
|
2
|
(1)
|
(5)
|
(5)
|
(12)
|
(14)
|
(10)
|
(11)
|
(11)
|
(15)
|
(22)
|
(28)
|
(27)
|
(24)
|
(22)
|
(17)
|
(18)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
9
|
|
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
|
|
Other Non-Cash Items |
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
5
|
5
|
(1)
|
(15)
|
(21)
|
(21)
|
(16)
|
(4)
|
(0)
|
5
|
3
|
7
|
10
|
4
|
5
|
3
|
4
|
6
|
9
|
8
|
9
|
11
|
6
|
9
|
|
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
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(4)
|
(0)
|
(6)
|
(5)
|
(3)
|
(10)
|
(5)
|
(3)
|
(6)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
0
|
(2)
|
3
|
8
|
9
|
10
|
8
|
6
|
5
|
|
Cash from Operating Activities |
(0)
N/A
|
(0)
-40%
|
(0)
-29%
|
(0)
-33%
|
(0)
+42%
|
(0)
-29%
|
(0)
+44%
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(1)
-1 600%
|
(1)
-2%
|
(1)
-6%
|
(1)
-2%
|
(5)
-730%
|
(6)
-21%
|
(9)
-58%
|
(13)
-50%
|
(9)
+34%
|
(15)
-71%
|
(14)
+10%
|
(10)
+27%
|
(12)
-21%
|
(3)
+72%
|
1
N/A
|
(0)
N/A
|
2
N/A
|
(2)
N/A
|
(3)
-27%
|
(2)
+20%
|
(1)
+67%
|
(1)
-27%
|
(6)
-465%
|
(5)
+9%
|
(4)
+28%
|
(1)
+67%
|
4
N/A
|
5
+44%
|
4
-20%
|
4
+0%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(3)
|
(6)
|
(18)
|
(20)
|
(22)
|
(25)
|
(14)
|
(12)
|
(11)
|
(6)
|
(6)
|
(5)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(4)
|
(4)
|
(3)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(12)
|
(13)
|
(12)
|
(12)
|
(0)
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(3)
-99%
|
(7)
-147%
|
(10)
-34%
|
(21)
-110%
|
(23)
-13%
|
(22)
+5%
|
(25)
-13%
|
(14)
+44%
|
(12)
+13%
|
(11)
+8%
|
(6)
+43%
|
(6)
+2%
|
(4)
+30%
|
(2)
+44%
|
(4)
-75%
|
(3)
+34%
|
(15)
-417%
|
(16)
-5%
|
(13)
+16%
|
(14)
-6%
|
(2)
+86%
|
(1)
+47%
|
(1)
-8%
|
(1)
+44%
|
(0)
+85%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
30
|
31
|
31
|
47
|
17
|
17
|
18
|
1
|
1
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
3
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
8
|
7
|
17
|
11
|
10
|
9
|
4
|
(3)
|
(5)
|
(5)
|
(10)
|
(2)
|
22
|
29
|
17
|
15
|
(10)
|
(17)
|
(6)
|
(6)
|
(6)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
4
|
4
|
4
|
4
|
0
|
5
|
5
|
5
|
6
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+100%
|
0
+50%
|
1
+1 600%
|
1
+2%
|
1
+6%
|
1
+2%
|
30
+5 179%
|
30
+0%
|
30
+1%
|
46
+54%
|
22
-52%
|
25
+13%
|
25
0%
|
22
-11%
|
16
-28%
|
14
-10%
|
13
-6%
|
4
-72%
|
7
+87%
|
5
-28%
|
5
-2%
|
0
-90%
|
(2)
N/A
|
23
N/A
|
31
+36%
|
19
-40%
|
17
-10%
|
(8)
N/A
|
(16)
-102%
|
(5)
+72%
|
(5)
-8%
|
(5)
+7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-38%
|
(0)
+36%
|
(0)
-29%
|
(0)
+44%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
23
N/A
|
21
-10%
|
14
-35%
|
23
+67%
|
(7)
N/A
|
(14)
-84%
|
(11)
+19%
|
(13)
-20%
|
(10)
+20%
|
(1)
+86%
|
3
N/A
|
(3)
N/A
|
2
N/A
|
(2)
N/A
|
(1)
+69%
|
(6)
-1 033%
|
(5)
+17%
|
7
N/A
|
10
+39%
|
0
-95%
|
(1)
N/A
|
(11)
-1 453%
|
(14)
-22%
|
(0)
+97%
|
(1)
-241%
|
(0)
+65%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(0)
N/A
|
(0)
-40%
|
(0)
-29%
|
(0)
-33%
|
(0)
+42%
|
(0)
-29%
|
(0)
+44%
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(1)
-1 600%
|
(1)
-2%
|
(1)
-6%
|
(1)
-2%
|
(5)
-770%
|
(7)
-50%
|
(12)
-63%
|
(19)
-58%
|
(26)
-40%
|
(35)
-34%
|
(36)
-1%
|
(35)
+2%
|
(26)
+25%
|
(16)
+40%
|
(10)
+36%
|
(6)
+36%
|
(4)
+33%
|
(7)
-66%
|
(6)
+14%
|
(6)
-1%
|
(3)
+46%
|
(4)
-6%
|
(8)
-138%
|
(7)
+21%
|
(6)
+9%
|
(3)
+55%
|
3
N/A
|
4
+59%
|
4
-14%
|
4
+15%
|