
Lifecore Biomedical Inc
NASDAQ:LFCR

Cash Flow Statement
Cash Flow Statement
Lifecore Biomedical Inc
Nov-2014 | Mar-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
17
|
14
|
14
|
14
|
13
|
(12)
|
(11)
|
(11)
|
(12)
|
13
|
11
|
10
|
9
|
21
|
25
|
23
|
22
|
7
|
0
|
(5)
|
(11)
|
(23)
|
(38)
|
(44)
|
(51)
|
(45)
|
(33)
|
(31)
|
(56)
|
(64)
|
(115)
|
(117)
|
(91)
|
(118)
|
(102)
|
(102)
|
(75)
|
(19)
|
12
|
7
|
(14)
|
|
Depreciation & Amortization |
7
|
7
|
7
|
8
|
8
|
8
|
9
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
12
|
13
|
13
|
14
|
15
|
17
|
18
|
19
|
19
|
19
|
20
|
20
|
20
|
20
|
21
|
20
|
18
|
17
|
14
|
14
|
13
|
11
|
10
|
10
|
9
|
9
|
9
|
|
Change in Deffered Taxes |
3
|
5
|
4
|
4
|
4
|
(11)
|
(10)
|
(9)
|
(9)
|
4
|
3
|
2
|
2
|
(10)
|
(7)
|
(8)
|
(8)
|
2
|
1
|
(0)
|
(2)
|
(8)
|
(5)
|
(8)
|
(10)
|
(5)
|
(8)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(2)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
|
Stock-Based Compensation |
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
6
|
7
|
9
|
|
Other Non-Cash Items |
(4)
|
(3)
|
(2)
|
(2)
|
(0)
|
36
|
36
|
37
|
39
|
4
|
5
|
4
|
2
|
2
|
(0)
|
(1)
|
(1)
|
(4)
|
1
|
1
|
4
|
17
|
35
|
42
|
53
|
45
|
27
|
20
|
41
|
42
|
86
|
84
|
54
|
69
|
48
|
54
|
36
|
(0)
|
(17)
|
(16)
|
7
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
3
|
0
|
1
|
|
Change in Working Capital |
(2)
|
(2)
|
3
|
(4)
|
1
|
(2)
|
(4)
|
2
|
(5)
|
5
|
1
|
0
|
7
|
1
|
(10)
|
(8)
|
(7)
|
(2)
|
(1)
|
(5)
|
(13)
|
(11)
|
(28)
|
(3)
|
5
|
(17)
|
9
|
(5)
|
(7)
|
(9)
|
(7)
|
(7)
|
0
|
16
|
20
|
9
|
6
|
(3)
|
(4)
|
8
|
(1)
|
|
Cash from Operating Activities |
20
N/A
|
21
+2%
|
27
+29%
|
21
-22%
|
26
+23%
|
20
-23%
|
21
+6%
|
29
+40%
|
24
-17%
|
38
+56%
|
30
-20%
|
27
-10%
|
31
+14%
|
27
-12%
|
20
-27%
|
19
-6%
|
18
-2%
|
17
-7%
|
16
-5%
|
8
-48%
|
(4)
N/A
|
(6)
-56%
|
(17)
-195%
|
5
N/A
|
16
+201%
|
(2)
N/A
|
15
N/A
|
(1)
N/A
|
(8)
-562%
|
(18)
-127%
|
(24)
-38%
|
(27)
-10%
|
(25)
+8%
|
(20)
+21%
|
(17)
+11%
|
(24)
-39%
|
(20)
+16%
|
(9)
+55%
|
(0)
+98%
|
7
N/A
|
0
-95%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(14)
|
(15)
|
(18)
|
(17)
|
(26)
|
(33)
|
(40)
|
(38)
|
(29)
|
(23)
|
(23)
|
(27)
|
(28)
|
(34)
|
(34)
|
(42)
|
(43)
|
(46)
|
(45)
|
(40)
|
(42)
|
(34)
|
(27)
|
(21)
|
(18)
|
(16)
|
(24)
|
(27)
|
(29)
|
(31)
|
(28)
|
(23)
|
(21)
|
(22)
|
(21)
|
(24)
|
(24)
|
(24)
|
(18)
|
(16)
|
(15)
|
|
Other Items |
(18)
|
(17)
|
(17)
|
(6)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(5)
|
(2)
|
(1)
|
0
|
(59)
|
(52)
|
(52)
|
(52)
|
10
|
3
|
7
|
15
|
13
|
13
|
54
|
46
|
117
|
110
|
67
|
67
|
8
|
17
|
14
|
14
|
1
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(32)
N/A
|
(32)
+1%
|
(34)
-8%
|
(23)
+34%
|
(25)
-11%
|
(34)
-35%
|
(40)
-19%
|
(39)
+3%
|
(29)
+25%
|
(23)
+21%
|
(25)
-11%
|
(30)
-19%
|
(32)
-7%
|
(39)
-21%
|
(36)
+8%
|
(43)
-21%
|
(43)
+1%
|
(105)
-147%
|
(97)
+8%
|
(92)
+5%
|
(94)
-2%
|
(24)
+75%
|
(24)
-1%
|
(14)
+41%
|
(3)
+80%
|
(3)
-11%
|
(11)
-254%
|
27
N/A
|
17
-38%
|
86
+413%
|
82
-5%
|
44
-47%
|
46
+4%
|
(14)
N/A
|
(5)
+65%
|
(10)
-109%
|
(11)
-7%
|
(23)
-117%
|
(18)
+24%
|
(16)
+9%
|
(15)
+9%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
43
|
43
|
44
|
39
|
1
|
1
|
0
|
24
|
|
Net Issuance of Debt |
9
|
14
|
8
|
1
|
1
|
7
|
16
|
12
|
3
|
(8)
|
(8)
|
4
|
3
|
7
|
19
|
23
|
27
|
88
|
80
|
85
|
99
|
31
|
42
|
9
|
(11)
|
15
|
7
|
(14)
|
(1)
|
(68)
|
(55)
|
(13)
|
(19)
|
(4)
|
3
|
1
|
(5)
|
30
|
2
|
2
|
(7)
|
|
Other |
1
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(6)
|
(6)
|
(6)
|
(6)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(11)
|
(11)
|
(11)
|
(10)
|
(2)
|
(2)
|
(1)
|
(1)
|
(5)
|
(6)
|
(6)
|
(6)
|
2
|
5
|
4
|
4
|
|
Cash from Financing Activities |
11
N/A
|
14
+23%
|
8
-45%
|
0
-94%
|
1
+52%
|
7
+844%
|
15
+124%
|
12
-25%
|
2
-85%
|
(10)
N/A
|
(9)
+12%
|
3
N/A
|
3
+14%
|
7
+99%
|
13
+95%
|
18
+34%
|
21
+20%
|
82
+285%
|
79
-4%
|
84
+7%
|
98
+16%
|
30
-69%
|
40
+32%
|
7
-83%
|
(13)
N/A
|
5
N/A
|
(3)
N/A
|
(25)
-641%
|
(10)
+59%
|
(69)
-559%
|
(57)
+18%
|
(14)
+75%
|
(15)
-8%
|
34
N/A
|
40
+16%
|
39
-2%
|
27
-29%
|
33
+19%
|
8
-77%
|
6
-25%
|
21
+264%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(1)
N/A
|
3
N/A
|
(0)
N/A
|
(1)
-1 191%
|
1
N/A
|
(7)
N/A
|
(4)
+43%
|
2
N/A
|
(3)
N/A
|
5
N/A
|
(4)
N/A
|
(0)
+92%
|
2
N/A
|
(5)
N/A
|
(3)
+49%
|
(7)
-171%
|
(3)
+58%
|
(6)
-104%
|
(2)
+70%
|
1
N/A
|
0
-80%
|
1
+393%
|
(1)
N/A
|
(2)
-75%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
1
-11%
|
(1)
N/A
|
(0)
+72%
|
0
N/A
|
3
+697%
|
6
+106%
|
1
-81%
|
17
+1 486%
|
4
-75%
|
(4)
N/A
|
0
N/A
|
(11)
N/A
|
(3)
+71%
|
6
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
6
N/A
|
6
-1%
|
9
+60%
|
4
-57%
|
(0)
N/A
|
(14)
-68 900%
|
(19)
-37%
|
(9)
+51%
|
(5)
+44%
|
14
N/A
|
7
-53%
|
0
-97%
|
3
+1 241%
|
(7)
N/A
|
(14)
-89%
|
(24)
-72%
|
(25)
-3%
|
(29)
-19%
|
(29)
+1%
|
(32)
-11%
|
(46)
-44%
|
(39)
+14%
|
(44)
-11%
|
(16)
+64%
|
(2)
+89%
|
(18)
-943%
|
(9)
+52%
|
(28)
-223%
|
(37)
-31%
|
(49)
-31%
|
(53)
-8%
|
(50)
+5%
|
(46)
+8%
|
(41)
+10%
|
(39)
+6%
|
(48)
-23%
|
(45)
+7%
|
(34)
+25%
|
(18)
+46%
|
(9)
+52%
|
(14)
-64%
|