Good Shroom Co Inc
XTSX:MUSH
Cash Flow Statement
Cash Flow Statement
Good Shroom Co Inc
| Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||
| Net Income |
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
2
|
2
|
2
|
2
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-760%
|
(2)
-35%
|
(2)
-21%
|
(2)
-3%
|
(1)
+41%
|
(1)
+38%
|
(1)
-7%
|
(1)
+23%
|
(1)
+15%
|
(0)
+35%
|
0
N/A
|
(0)
N/A
|
(0)
+73%
|
(0)
-438%
|
(0)
-48%
|
(0)
+24%
|
0
N/A
|
0
+927%
|
0
+90%
|
|
| Investing Cash Flow | |||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
3
N/A
|
3
-2%
|
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
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other |
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
+133%
|
0
-46%
|
0
-6%
|
0
-28%
|
(0)
N/A
|
(0)
-48%
|
(0)
+7%
|
(0)
+40%
|
(0)
+12%
|
(0)
+77%
|
(0)
N/A
|
(0)
N/A
|
(0)
-56%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+22%
|
(0)
+17%
|
(0)
-75%
|
|
| Change in Cash | |||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
2
+3 752%
|
1
-39%
|
1
-33%
|
1
-16%
|
(1)
N/A
|
(1)
+34%
|
(1)
-5%
|
(1)
+33%
|
(1)
+16%
|
(0)
+45%
|
0
N/A
|
(0)
N/A
|
(0)
+53%
|
(0)
-217%
|
(0)
-40%
|
(0)
+22%
|
(0)
+99%
|
0
N/A
|
0
+91%
|
|
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-768%
|
(2)
-35%
|
(2)
-19%
|
(2)
-3%
|
(1)
+41%
|
(1)
+38%
|
(1)
-7%
|
(1)
+23%
|
(1)
+15%
|
(0)
+35%
|
0
N/A
|
(0)
N/A
|
(0)
+73%
|
(0)
-438%
|
(0)
-48%
|
(0)
+24%
|
0
N/A
|
0
+927%
|
0
+90%
|
|