Farmers Edge Inc
TSX:FDGE
Cash Flow Statement
Cash Flow Statement
Farmers Edge Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Net Income |
(166)
|
(102)
|
(85)
|
(73)
|
(64)
|
(64)
|
(66)
|
(71)
|
(85)
|
(87)
|
(87)
|
(83)
|
(78)
|
(75)
|
|
Depreciation & Amortization |
23
|
18
|
18
|
19
|
19
|
19
|
18
|
18
|
18
|
18
|
17
|
16
|
15
|
14
|
|
Other Non-Cash Items |
48
|
38
|
36
|
35
|
20
|
11
|
1
|
(5)
|
2
|
1
|
4
|
4
|
6
|
8
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
6
|
5
|
4
|
(12)
|
(22)
|
(20)
|
(15)
|
(4)
|
2
|
5
|
6
|
1
|
8
|
6
|
|
Cash from Operating Activities |
(89)
N/A
|
(41)
+54%
|
(26)
+36%
|
(32)
-20%
|
(47)
-51%
|
(54)
-14%
|
(62)
-15%
|
(62)
+1%
|
(63)
-2%
|
(62)
+2%
|
(60)
+4%
|
(62)
-5%
|
(50)
+20%
|
(48)
+5%
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(34)
|
(24)
|
(19)
|
(18)
|
(15)
|
(12)
|
(12)
|
(14)
|
(14)
|
(14)
|
(12)
|
(7)
|
(7)
|
(7)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(5)
|
(5)
|
1
|
1
|
1
|
1
|
1
|
|
Cash from Investing Activities |
(34)
N/A
|
(24)
+30%
|
(19)
+20%
|
(18)
+7%
|
(15)
+15%
|
(18)
-18%
|
(18)
-1%
|
(19)
-9%
|
(19)
+3%
|
(13)
+32%
|
(10)
+19%
|
(6)
+44%
|
(6)
+4%
|
(6)
-3%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
145
|
146
|
145
|
145
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
116
|
64
|
46
|
29
|
19
|
0
|
(6)
|
(3)
|
(3)
|
17
|
37
|
47
|
59
|
52
|
|
Other |
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
(11)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(0)
|
|
Cash from Financing Activities |
117
N/A
|
65
-45%
|
46
-28%
|
163
+251%
|
154
-6%
|
135
-12%
|
129
-5%
|
(2)
N/A
|
(3)
-35%
|
16
N/A
|
36
+128%
|
46
+28%
|
58
+27%
|
52
-11%
|
|
Change in Cash | |||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
Net Change in Cash |
(5)
N/A
|
0
N/A
|
1
+706%
|
114
+8 716%
|
91
-20%
|
63
-31%
|
49
-23%
|
(84)
N/A
|
(85)
-2%
|
(59)
+31%
|
(34)
+43%
|
(22)
+35%
|
3
N/A
|
(1)
N/A
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
(123)
N/A
|
(65)
+47%
|
(45)
+30%
|
(49)
-9%
|
(63)
-28%
|
(66)
-6%
|
(74)
-12%
|
(76)
-2%
|
(77)
-1%
|
(76)
+1%
|
(71)
+6%
|
(70)
+3%
|
(57)
+18%
|
(55)
+4%
|