Auxly Cannabis Group Inc. (TSX:XLY)
Canada
· Delayed Price · Currency is CAD 0.0900
0.00 (0.00%)
May 22, 2025, 3:59 PM EDT
Auxly Cannabis Group Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 21.78 | -16.35 | -44.51 | -130.29 | -33.74 | -85.43 | Upgrade
|
| Depreciation & Amortization | 10.32 | 10.28 | 11.21 | 20.18 | 14.27 | 9.01 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.45 | 0.45 | 4.01 | -2.15 | -1.36 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 39.71 | 67.18 | 11.43 | 6.15 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | - | -0.01 | 4.41 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | - | 4.66 | 7.41 | Upgrade
|
| Stock-Based Compensation | 4.58 | 5.05 | 1.64 | 4.02 | 1.43 | 4.35 | Upgrade
|
| Other Operating Activities | -14.68 | 17.41 | -21.7 | 17.14 | -16.11 | 20.37 | Upgrade
|
| Change in Accounts Receivable | -5.92 | -5.92 | 0.81 | 10.41 | -16.65 | -8.93 | Upgrade
|
| Change in Inventory | 1.57 | 1.57 | 12.72 | -1.82 | -6.93 | -19.49 | Upgrade
|
| Change in Accounts Payable | 3.69 | 3.69 | 7.16 | 3.17 | 0.21 | 5.3 | Upgrade
|
| Change in Unearned Revenue | - | - | - | -0.3 | -0.03 | - | Upgrade
|
| Change in Other Net Operating Assets | -0.82 | 0.61 | -2.82 | 9.98 | -6.26 | 23.41 | Upgrade
|
| Operating Cash Flow | 20.98 | 16.78 | 8.21 | -2.48 | -49.76 | -33.13 | Upgrade
|
| Operating Cash Flow Growth | 662.95% | 104.26% | - | - | - | - | Upgrade
|
| Capital Expenditures | -2.53 | -2.76 | -1.6 | -9.19 | -0.38 | -20.57 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.02 | 2.22 | 0.02 | 10.3 | - | 0.18 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 0.06 | - | Upgrade
|
| Divestitures | - | - | - | - | 8.31 | - | Upgrade
|
| Investment in Securities | - | 0.1 | 0.03 | 0.07 | 9.34 | 6.02 | Upgrade
|
| Other Investing Activities | - | - | - | - | -0 | -0.16 | Upgrade
|
| Investing Cash Flow | -0.5 | -0.45 | -1.56 | 1.18 | 17.33 | -14.53 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 3.28 | Upgrade
|
| Long-Term Debt Issued | - | 2.5 | 2.56 | 7.57 | 3.8 | 10.66 | Upgrade
|
| Total Debt Issued | - | 2.5 | 2.56 | 7.57 | 3.8 | 13.94 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -3.28 | - | Upgrade
|
| Long-Term Debt Repaid | - | -16.98 | -10.95 | -14.33 | -19.94 | -6.77 | Upgrade
|
| Total Debt Repaid | -18.11 | -16.98 | -10.95 | -14.33 | -23.22 | -6.77 | Upgrade
|
| Net Debt Issued (Repaid) | -18.11 | -14.48 | -8.39 | -6.76 | -19.43 | 7.17 | Upgrade
|
| Issuance of Common Stock | 1.71 | 1.5 | 3.13 | 7.94 | 46.15 | 12.91 | Upgrade
|
| Other Financing Activities | -0.05 | -0.61 | -0.43 | - | -0.2 | 4.66 | Upgrade
|
| Financing Cash Flow | -16.45 | -13.59 | -5.69 | 1.18 | 26.53 | 24.74 | Upgrade
|
| Net Cash Flow | 4.03 | 2.75 | 0.97 | -0.12 | -5.9 | -22.92 | Upgrade
|
| Free Cash Flow | 18.46 | 14.02 | 6.61 | -11.67 | -50.14 | -53.69 | Upgrade
|
| Free Cash Flow Growth | 1270.16% | 112.03% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 14.22% | 11.46% | 6.54% | -12.36% | -59.81% | -114.93% | Upgrade
|
| Free Cash Flow Per Share | 0.01 | 0.01 | 0.01 | -0.01 | -0.06 | -0.09 | Upgrade
|
| Levered Free Cash Flow | 12.19 | 13.04 | 30.13 | 3.16 | -62.31 | -53.41 | Upgrade
|
| Unlevered Free Cash Flow | 21.59 | 22.44 | 46.2 | 16.64 | -51.26 | -45.29 | Upgrade
|
| Change in Net Working Capital | 5.38 | -0.67 | -51.17 | -32.24 | 42.26 | 9.46 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.