Local Bounti Corporation Cash Flow Statement (2021-2025) | LOCLW

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -8.71M-3.66M-5.68M-26.66M-24.16M-26.23M-21.99M-22.15M-19.28M-25.85M-26.11M-67.12M-10.30M-26.36M-36.34M-35.28M-15.73M-15.45M-18.22M
Depreciation and Depletion 0.12M0.12M0.14M0.31M0.54M1.30M1.70M1.90M1.80M1.60M1.70M2.01M2.33M3.00M5.00M4.99M5.00M5.00M5.00M
Share-based Compensation 4.94M12.95M11.01M11.70M10.91M5.55M5.96M4.43M3.27M2.62M-0.93M1.65M1.39M1.25M0.59M2.26M1.25M
Gains from Investment Securities -0.01M4.82M-4.22M1.08M-0.20M-0.24M-15.15M-1.77M-1.57M4.18M-1.10M-1.92M-4.63M3.51M1.50M3.36M
Asset Writedowns and Impairment -0.03M0.03M-0.03M-0.01M0.38M-0.06M0.27M0.03M0.28M0.07M-0.32M0.22M-0.01M1.45M-0.44M-0.06M-0.33M4.08M
Cash from Operations -3.22M-4.50M-7.56M-4.83M-10.01M-16.64M-10.22M-11.93M-7.83M-8.26M-9.90M-7.17M-7.08M-4.00M-17.21M1.23M-9.55M-8.72M-8.92M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 0.03M-0.03M1.26M1.68M1.68M1.68M1.68M0.89M0.89M0.89M0.89M0.89M0.89M0.89M-5.45M
Amortization of Deferred Charges 0.43M1.29M-0.36M0.19M1.67M0.93M0.20M0.98M8.28M6.54M8.18M9.79M11.87M1.62M27.01M15.29M9.97M
Depreciation & Amortization (CF) 0.12M0.12M0.14M0.31M0.54M1.30M1.70M1.90M1.80M1.60M1.70M2.01M2.33M3.00M5.00M4.99M5.00M5.00M5.00M
Change in Working Capital
Change in Receivables -0.31M0.34M0.06M-0.28M-0.04M0.13M-0.02M0.57M-0.08M0.18M-0.13M0.41M0.28M-0.89M-0.48M0.19M0.30M-0.17M-0.01M
Change in Inventory 0.17M0.01M0.19M0.28M0.34M-0.96M0.62M0.09M0.28M0.69M0.31M-0.61M0.97M0.50M2.53M-0.90M0.29M-0.46M-0.32M
Change in Account Payables 0.95M-0.07M0.79M0.06M2.62M-0.30M2.80M-3.00M0.57M0.27M-1.33M0.43M0.97M0.55M3.60M1.53M-0.28M-0.75M-0.48M
Change in Accured Expenses 1.42M1.84M0.93M9.78M1.50M-6.04M-0.30M5.03M4.84M-1.91M0.95M1.73M1.24M1.80M2.58M-1.80M1.73M5.23M-4.85M
Investing Activities
Capital Expenditures 1.07M7.02M6.11M15.47M14.67M11.14M15.05M15.16M32.69M43.50M41.05M45.02M34.98M24.84M12.80M9.82M4.96M5.92M1.19M
Acquisitions -0.84M
Cash from Investing Activities -1.07M-7.02M-6.11M-15.47M-14.67M-128.00M-14.55M-15.16M-32.69M-43.50M-41.05M-45.02M-34.98M-24.84M-12.80M-9.82M-4.96M-5.92M-1.19M
Financing Activities
Other financing activities 6.07M-5.92M1.30M3.95M
Debt Issuance and Repayment
Long-Term Debt Issuances 10.70M15.30M0.79M111.88M7.47M5.30M23.05M49.95M28.87M50.75M39.90M30.29M20.66M9.26M10.47M-0.01M
Long-Term Debt Repayments 0.55M0.10M10.00M
Change in Capital Stock
Shares Issued 275.00M-275.00M3.40M
Preferred Shares Issued -0.00M
Misc.
Cash from Financing Activities 21.60M17.30M5.31M106.59M109.54M7.47M28.05M23.05M84.72M28.87M50.75M39.90M30.28M20.65M9.25M35.46M-0.60M9.65M
Change in Cash 17.31M5.79M-8.35M86.28M-24.69M-35.10M-17.30M0.96M-17.47M32.96M-22.09M-1.44M-2.16M1.44M-9.37M0.66M20.95M-15.24M-0.46M
Beginning Cash Balance 0.11M
Free Cash Flow -4.29M-11.51M-13.67M-20.30M-24.69M-27.78M-25.27M-27.09M-40.52M-51.76M-50.96M-52.19M-42.07M-28.84M-30.02M-8.59M-14.52M-14.64M-10.11M
Net Cash Flow 17.31M5.79M-8.35M86.28M-24.69M-35.10M-17.30M0.96M-17.47M32.96M-22.09M-1.44M-2.16M1.44M-9.37M0.66M20.95M-15.24M-0.46M