Annual Financials for cbdMD Inc.
Operating Activities
Fiscal year is October-September. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
(1.39M) | 62,834 | (51.36M) | 12.6M | (23.39M) | |
Net Income Growth |
- | 104.53% | -81,835.29% | 124.54% | -285.64% | |
Depreciation, Depletion & Amortization |
71,276 | 222,546 | 289,574 | 1.9M | 2.25M | |
Depreciation and Depletion |
55,755 | 6,235 | 187,987 | 1.9M | 2.21M | |
Amortization of Intangible Assets |
15,521 | 216,311 | 101,587 | - | 48,482 | |
Deferred Taxes & Investment Tax Credit |
25,000 | (16,000) | (2.43M) | (1.35M) | (895,000) | |
Deferred Taxes |
25,000 | (16,000) | (2.43M) | (1.35M) | (895,000) | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
(26,518) | (1.66M) | 41.76M | (25.57M) | 9.44M | |
Funds from Operations |
(1.32M) | (1.39M) | (11.74M) | (12.41M) | (12.6M) | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
(1.01M) | (4.18M) | (2.88M) | 3.73M | (595,130) | |
Receivables |
(789,992) | (2.98M) | (243,098) | 1.1M | 252,432 | |
Accounts Payable |
(466,987) | (666,668) | 2.27M | 1.48M | (104,422) | |
Other Assets/Liabilities |
99,875 | (789,294) | (882,885) | 1.07M | 529,393 | |
Net Operating Cash Flow |
(2.33M) | (5.57M) | (14.62M) | (8.68M) | (13.2M) | |
Net Operating Cash Flow Growth |
- | -139.20% | -162.26% | 40.61% | -52.00% | |
Net Operating Cash Flow / Sales |
-52.06% | -1,213.94% | -61.80% | -20.73% | -29.67% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(7,967) | (383,559) | (1.22M) | (1.32M) | (2.34M) | |
Capital Expenditures (Fixed Assets) |
(7,967) | (23,559) | (1.17M) | (1.32M) | (342,013) | |
Capital Expenditures (Other Assets) |
- | (360,000) | (50,000) | - | (2M) | |
Capital Expenditures Growth |
- | -4,714.35% | -217.37% | -8.44% | -77.41% | |
Capital Expenditures / Sales |
-0.18% | -83.55% | -5.15% | -3.15% | -5.27% | |
Net Assets from Acquisitions |
- | - | (916,555) | - | - | |
Sale of Fixed Assets & Businesses |
- | - | - | - | - | |
Purchase/Sale of Investments |
200,000 | (300,000) | - | (250,000) | (210,000) | |
Purchase of Investments |
- | (300,000) | - | (250,000) | (750,000) | |
Sale/Maturity of Investments |
200,000 | - | - | - | 540,000 | |
Other Uses |
(39,723) | - | - | - | - | |
Other Sources |
- | - | - | - | - | |
Net Investing Cash Flow |
152,310 | (683,559) | (2.13M) | (1.57M) | (2.55M) | |
Net Investing Cash Flow Growth |
- | -548.79% | -212.17% | 26.42% | -62.54% | |
Net Investing Cash Flow / Sales |
3.40% | -148.89% | -9.02% | -3.75% | -5.74% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
(29,180) | - | - | (366,850) | (2.55M) | |
Common Dividends |
(29,180) | - | - | - | - | |
Preferred Dividends |
- | - | - | (366,850) | (2.55M) | |
Change in Capital Stock |
832,499 | 10.25M | 18.68M | 21.19M | 30.94M | |
Repurchase of Common & Preferred Stk. |
- | - | - | - | - | |
Sale of Common & Preferred Stock |
832,499 | 10.25M | 18.68M | 21.19M | 30.94M | |
Proceeds from Stock Options |
829,497 | 10.25M | 18.68M | 21.19M | 30.94M | |
Other Proceeds from Sale of Stock |
3,002 | - | - | - | - | |
Issuance/Reduction of Debt, Net |
1.62M | - | (764,300) | 440,444 | (1.31M) | |
Change in Current Debt |
(300,000) | - | - | (1.05M) | (1.16M) | |
Change in Long-Term Debt |
1.92M | - | (764,300) | 1.49M | - | |
Issuance of Long-Term Debt |
1.92M | - | - | 1.49M | - | |
Reduction in Long-Term Debt |
- | - | (764,300) | - | (151,551) | |
Other Funds |
- | - | - | 62,197 | - | |
Other Uses |
- | - | - | - | - | |
Other Sources |
- | - | - | 62,197 | - | |
Net Financing Cash Flow |
2.43M | 10.25M | 17.92M | 21.32M | 27.07M | |
Net Financing Cash Flow Growth |
- | 322.45% | 74.73% | 19.00% | 26.96% | |
Net Financing Cash Flow / Sales |
54.25% | 2,233.75% | 75.76% | 50.91% | 60.86% | |
Exchange Rate Effect |
- | - | - | - | - | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
249,988 | 4M | 1.17M | 11.07M | 11.33M | |
Free Cash Flow |
(2.34M) | (5.6M) | (15.78M) | (10M) | (13.54M) | |
Free Cash Flow Growth |
- | -139.40% | -182.01% | 36.64% | -35.36% | |
Free Cash Flow Yield |
- | - | - | - | -14.08% | NA |