Lithium Ionic Corp
XTSX:LTH
Cash Flow Statement
Cash Flow Statement
Lithium Ionic Corp
| Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||
| Net Income |
(26)
|
(52)
|
(52)
|
(57)
|
(64)
|
(45)
|
(48)
|
(40)
|
(29)
|
(25)
|
(12)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
7
|
7
|
0
|
0
|
3
|
0
|
3
|
3
|
1
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
12
|
31
|
22
|
23
|
22
|
2
|
8
|
8
|
7
|
7
|
0
|
(6)
|
|
| Change in Working Capital |
0
|
(2)
|
0
|
(1)
|
(3)
|
(0)
|
1
|
1
|
1
|
2
|
(3)
|
(2)
|
|
| Cash from Operating Activities |
(14)
N/A
|
(22)
-53%
|
(29)
-32%
|
(35)
-19%
|
(45)
-29%
|
(42)
+6%
|
(39)
+8%
|
(31)
+19%
|
(21)
+33%
|
(16)
+26%
|
(14)
+9%
|
(10)
+29%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(8)
|
(10)
|
(11)
|
|
| Other Items |
(9)
|
(2)
|
(5)
|
(5)
|
7
|
(0)
|
(1)
|
(1)
|
(4)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(9)
N/A
|
9
N/A
|
(5)
N/A
|
(6)
-15%
|
7
N/A
|
(1)
N/A
|
(2)
-197%
|
(4)
-128%
|
(8)
-91%
|
(12)
-40%
|
(10)
+12%
|
(11)
-1%
|
|
| Financing Cash Flow | |||||||||||||
| Net Issuance of Common Stock |
40
|
28
|
27
|
55
|
30
|
30
|
45
|
16
|
16
|
0
|
0
|
13
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
0
|
(3)
|
25
|
25
|
0
|
26
|
(0)
|
|
| Cash from Financing Activities |
38
N/A
|
26
-30%
|
25
-5%
|
52
+107%
|
28
-46%
|
28
-1%
|
42
+51%
|
41
-2%
|
41
0%
|
41
+0%
|
26
-37%
|
12
-53%
|
|
| Change in Cash | |||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Net Change in Cash |
14
N/A
|
13
-2%
|
(9)
N/A
|
11
N/A
|
(10)
N/A
|
(15)
-48%
|
1
N/A
|
5
+306%
|
13
+135%
|
15
+17%
|
2
-90%
|
(8)
N/A
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(15)
N/A
|
(22)
-53%
|
(29)
-32%
|
(35)
-19%
|
(46)
-30%
|
(43)
+6%
|
(39)
+9%
|
(34)
+13%
|
(25)
+26%
|
(23)
+9%
|
(25)
-5%
|
(20)
+16%
|
|