Organigram Global Inc. (OGI) quarterly cash flow statement — complete operating, investing & financing history
| Cash from Operations | -6.32M | -15.76M | -946.32K | 14.63M | -16.59M | -4.18M | 8.89M | -3.73M | -8.26M | 7.69M | -15.96M | -5.51M |
| Operating CF Margin % | -14.7% | -24.82% | -1.18% | 20.66% | -25.28% | -9.78% | 19.9% | -9.08% | -21.96% | 21.09% | -34.67% | -16.82% |
| Operating CF Growth % | 61.9% | -276.94% | -110.64% | 492.12% | -100.71% | -154.38% | 155.71% | 32.37% | 58.08% | 121.85% | 18.95% | 13.45% |
| Net Income | -923.38K | 19.95M | -37.96M | -6.29M | 42.46M | -22.96M | -5.43M | 2.82M | -27.07M | -15.75M | -32.99M | -213.45M |
| Depreciation & Amortization | 5.05M | 4.98M | 4.96M | 4.79M | 4.84M | 3.39M | 3.07M | 3.04M | 3.13M | 2.84M | 5.42M | 7.03M |
| Stock-Based Compensation | 0 | 0 | 947K | 1.01M | 938K | 1.32M | 1.09M | 2.09M | 2M | 2.01M | 0 | 1.32M |
| Deferred Taxes | 0 | 0 | -3.76M | -9.9M | 0 | 0 | 30K | 0 | -30K | 41K | -2.08M | -1.3M |
| Other Non-Cash Items | -9.89M | -24.43M | 39.44M | 9.71M | -49.84M | 11.96M | 2.43M | -8.13M | 26.88M | 2.81M | 25.13M | 191.55M |
| Working Capital Changes | -550.42K | -16.25M | -4.57M | 15.31M | -14.98M | 2.11M | 7.7M | -3.55M | -4.94M | 15.74M | -594K | 9.33M |
| Change in Receivables | 0 | 0 | -4.44M | -12.97M | -11.55M | 13.67M | 267K | -3.27M | 0 | 0 | 0 | -1.38M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.71M |
| Cash from Investing | -1.87M | -4.58M | 57.44K | -9.43M | -10.3M | -61.55M | -22.41M | -14.87M | -2.61M | 416K | -2.65M | -3.44M |
| Capital Expenditures | -246.63K | -2.1M | 764K | -9.65M | -6.51M | -1.63M | -1.81M | -1.06M | -445K | -1.53M | -7.33M | -9.14M |
| CapEx % of Revenue | 0.57% | 3.31% | 0.95% | 13.63% | 9.92% | 3.81% | 4.05% | 2.59% | 1.18% | 4.19% | 15.93% | 27.89% |
| Acquisitions | 0 | 0 | -725K | -22K | -5.71M | -59.16M | 0 | 0 | 16K | 0 | 290K | -410K |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.62M | -2.51M | -44.56K | -1.19M | 1.1M | 896K | -19.05M | 3.09M | -2.72M | 5.12M | 205K | 3.88M |
| Cash from Financing | -452.16K | -449.63K | -405.67K | -560K | 40.66M | -202K | 41.01M | 26.05M | 40.87M | -152K | -244K | -163K |
| Debt Issued (Net) | -10.03K | -14.99K | -10.77K | -564K | -521K | -202K | -162K | -234K | -238K | -152K | 0 | -175K |
| Equity Issued (Net) | -51.13K | 6K | 0 | 2.94K | 0 | 0 | 41.17M | 26.29M | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -391.01K | -440.64K | -394.9K | 1.06K | 41.18M | 0 | 1K | 2K | 41.1M | 0 | -244K | 12K |
| Net Change in Cash | -9.04M | -20.25M | -2.43M | 2.53M | 13.82M | -63.92M | 27.49M | 7.45M | 29.99M | 7.95M | -18.85M | -9.11M |
| Free Cash Flow | -6.54M | -17.86M | -397.77K | 5M | -23.14M | -5.82M | 7M | -4.79M | -8.71M | 6.16M | -23.3M | -14.66M |
| FCF Margin % | -15.22% | -28.13% | -0.5% | 7.06% | -35.27% | -13.61% | 15.67% | -11.68% | -23.14% | 16.9% | -50.6% | -44.71% |
| FCF Growth % | 71.72% | -207.11% | -105.68% | 204.28% | -165.69% | -194.38% | 130.06% | 67.3% | 65.56% | 225.48% | 34.44% | 37.84% |
| FCF per Share | -0.05 | -0.13 | -0.00 | 0.04 | -0.17 | -0.05 | 0.06 | -0.04 | -0.10 | 0.08 | -0.29 | -0.18 |
| FCF Conversion (FCF/Net Income) | 9.54x | -0.79x | 0.02x | -2.32x | -0.39x | 0.18x | -1.64x | -1.32x | 0.31x | -0.49x | 0.48x | 0.03x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |