IM Cannabis Corp. (CSE: IMCC)
Canada
· Delayed Price · Currency is CAD 2.900
+0.050 (1.75%)
Sep 25, 2024, 9:30 AM EDT
IM Cannabis 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 - 2017 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2017 |
| Net Income | -14.09 | -9.5 | -188.89 | -17.76 | -28.7 | -7.29 | Upgrade
|
| Depreciation & Amortization | 2.6 | 3 | 7.33 | 5.73 | 0.93 | 0.6 | Upgrade
|
| Other Amortization | - | - | - | - | - | 0.42 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 128 | 0.28 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 0.6 | 0.6 | - | - | - | - | Upgrade
|
| Stock-Based Compensation | 0.22 | 0.23 | 3.77 | 8.28 | 3.38 | 2.78 | Upgrade
|
| Other Operating Activities | -1.41 | -3.8 | 2.68 | -20.1 | 17.87 | 0.17 | Upgrade
|
| Change in Accounts Receivable | -1.07 | 2.32 | 6.06 | -6.6 | -3.53 | -1.63 | Upgrade
|
| Change in Inventory | 6.71 | 4.77 | 0.88 | -19.71 | -12.73 | -5.87 | Upgrade
|
| Change in Accounts Payable | 6.29 | -6.1 | 11.28 | 5.57 | 2.14 | 0.8 | Upgrade
|
| Change in Other Net Operating Assets | 2.89 | 0.41 | 16.25 | 9.95 | 12.73 | 4.07 | Upgrade
|
| Operating Cash Flow | 5.51 | -8.08 | -12.64 | -34.37 | -7.92 | -5.96 | Upgrade
|
| Capital Expenditures | -0.08 | -0.58 | -1.56 | -4.58 | -2.62 | -1.55 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 0.21 | - | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | -12.54 | - | -1.32 | Upgrade
|
| Divestitures | -0.35 | - | -0.41 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | -0.02 | -0.09 | - | Upgrade
|
| Investment in Securities | -0.6 | -0.6 | -0.13 | 0.31 | -1.35 | -0.91 | Upgrade
|
| Other Investing Activities | - | - | - | 0.02 | -0.02 | - | Upgrade
|
| Investing Cash Flow | -1.03 | -1.18 | -1.53 | -9.01 | -4.08 | -3.78 | Upgrade
|
| Short-Term Debt Issued | - | 2.8 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 5.48 | 9.64 | 7.8 | - | - | Upgrade
|
| Total Debt Issued | 8.63 | 8.28 | 9.64 | 7.8 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -0.95 | Upgrade
|
| Long-Term Debt Repaid | - | -5.41 | -6.63 | -0.63 | -0.18 | -0.1 | Upgrade
|
| Total Debt Repaid | -6.6 | -5.41 | -6.63 | -0.63 | -0.18 | -1.05 | Upgrade
|
| Net Debt Issued (Repaid) | 2.03 | 2.87 | 3 | 7.17 | -0.18 | -1.05 | Upgrade
|
| Issuance of Common Stock | - | 1.69 | 4.09 | 31.95 | 6.99 | 15.57 | Upgrade
|
| Other Financing Activities | -2.65 | 4.86 | -2.33 | 9.61 | -0.07 | 2.53 | Upgrade
|
| Financing Cash Flow | -0.62 | 9.42 | 4.76 | 48.73 | 6.74 | 17.05 | Upgrade
|
| Foreign Exchange Rate Adjustments | -4.48 | -0.8 | -2.04 | -0.33 | 0.21 | -0.98 | Upgrade
|
| Net Cash Flow | -0.62 | -0.64 | -11.45 | 5.02 | -5.04 | 6.34 | Upgrade
|
| Free Cash Flow | 5.43 | -8.66 | -14.2 | -38.95 | -10.54 | -7.51 | Upgrade
|
| Free Cash Flow Margin | 10.88% | -17.74% | -26.14% | -114.38% | -66.31% | -82.72% | Upgrade
|
| Free Cash Flow Per Share | 2.43 | -4.05 | -11.38 | -40.26 | -4.19 | -14.08 | Upgrade
|
| Cash Interest Paid | 2.65 | 1.73 | 2.33 | 1.61 | 0.07 | 0.06 | Upgrade
|
| Cash Income Tax Paid | 0.2 | 0.51 | 0.68 | 0.83 | 0.6 | 0.3 | Upgrade
|
| Levered Free Cash Flow | -0.19 | -3.02 | 19.47 | -20.36 | -20.61 | -5.54 | Upgrade
|
| Unlevered Free Cash Flow | 3.67 | -0.72 | 20.7 | -19.94 | -7.79 | -5.52 | Upgrade
|
| Change in Net Working Capital | -9.17 | -4.25 | -20.64 | 14.95 | 4.24 | 3.2 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.