Herbal Dispatch Inc. (CSE: HERB)
Canada
· Delayed Price · Currency is CAD 0.0550
0.00 (0.00%)
Dec 20, 2024, 12:35 PM EST
Herbal Dispatch Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 29, 2024 | Dec '23 Dec 30, 2023 | Dec '22 Dec 30, 2022 | Dec '21 Dec 30, 2021 | Dec '20 Dec 30, 2020 | Dec '19 Dec 30, 2019 | 2018 - 2014 |
| Net Income | -1.58 | -2.07 | -4.62 | -2.4 | -6.44 | -22.4 | Upgrade
|
| Depreciation & Amortization | 0.4 | 0.39 | 0.23 | 0.66 | 0.95 | 0.99 | Upgrade
|
| Other Amortization | 0.01 | 0.04 | 0.01 | 0.03 | 0.01 | 0.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.07 | 0.07 | -0 | -1.06 | - | 3.04 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 0.94 | 0.01 | 0.32 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.39 | 0.2 | 0.57 | -0.33 | -0.03 | - | Upgrade
|
| Stock-Based Compensation | 0.01 | - | -0 | 0.31 | 0.21 | - | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | - | 0.11 | - | Upgrade
|
| Other Operating Activities | 0.01 | -0.07 | 0.28 | -0.08 | 1.5 | 3.3 | Upgrade
|
| Change in Accounts Receivable | -0.43 | -0.32 | -0.04 | 0.26 | -0.04 | 0.04 | Upgrade
|
| Change in Inventory | -1 | -0.85 | -0.36 | -0.2 | -0.15 | 2.02 | Upgrade
|
| Change in Accounts Payable | 1.68 | 1.64 | -0 | -0.19 | 0.21 | -3 | Upgrade
|
| Change in Unearned Revenue | 0.13 | 0.09 | - | - | - | - | Upgrade
|
| Change in Income Taxes | - | - | 0.04 | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | -0.09 | -0.07 | 0 | 0.02 | -0.06 | 0.66 | Upgrade
|
| Operating Cash Flow | -0.38 | -0.95 | -2.62 | -2.96 | -3.4 | -15.33 | Upgrade
|
| Capital Expenditures | -0.02 | -0.01 | -0.03 | -0.08 | -0.09 | - | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.2 | 6.46 | - | 25.77 | Upgrade
|
| Cash Acquisitions | - | - | 0.01 | - | -0.02 | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | -0.01 | -0.01 | -0.03 | - | Upgrade
|
| Other Investing Activities | - | - | - | - | - | -0.98 | Upgrade
|
| Investing Cash Flow | -0.02 | -0.01 | 0.16 | 6.36 | -0.86 | 24.79 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 0.16 | 2 | - | Upgrade
|
| Total Debt Issued | 0.31 | - | - | 0.16 | 2 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -2 | - | -1.73 | Upgrade
|
| Long-Term Debt Repaid | - | -0.59 | -0.13 | -0.17 | -0.07 | -3.9 | Upgrade
|
| Total Debt Repaid | -0.8 | -0.59 | -0.13 | -2.17 | -0.07 | -5.63 | Upgrade
|
| Net Debt Issued (Repaid) | -0.49 | -0.59 | -0.13 | -2 | 1.93 | -5.63 | Upgrade
|
| Issuance of Common Stock | 0.41 | - | - | 0.34 | 0.43 | - | Upgrade
|
| Other Financing Activities | 0.6 | 0.56 | -0.08 | 0.25 | - | -0.2 | Upgrade
|
| Financing Cash Flow | 0.51 | -0.02 | -0.21 | -1.41 | 2.36 | -5.82 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.01 | -0 | -0 | -0.04 | -0.16 | -0.98 | Upgrade
|
| Net Cash Flow | 0.11 | -0.98 | -2.68 | 1.95 | -2.06 | 2.65 | Upgrade
|
| Free Cash Flow | -0.4 | -0.96 | -2.65 | -3.04 | -3.49 | -15.33 | Upgrade
|
| Free Cash Flow Margin | -4.11% | -20.17% | -832.39% | -444.59% | -17357.91% | -2060.24% | Upgrade
|
| Free Cash Flow Per Share | -0.01 | -0.01 | -0.05 | -0.08 | -0.10 | -0.48 | Upgrade
|
| Levered Free Cash Flow | 0.04 | -0.33 | -0.64 | -1.64 | -2.34 | -2.44 | Upgrade
|
| Unlevered Free Cash Flow | 0.19 | -0.25 | -0.61 | -1.47 | -2.32 | -0.5 | Upgrade
|
| Change in Net Working Capital | -0.32 | -0.42 | -1.02 | 0.05 | 0.75 | -5.36 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.