LSI Industries Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
LSI Industries Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2013-03-31 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 5,375,000 | 5,906,000 | 8,028,000 | 8,415,000 | 4,669,000 | 6,416,000 | 6,262,000 | 5,176,000 | 3,618,000 | 3,105,000 | 3,133,000 | 198,000 | 1,472,000 | 2,208,000 | 1,990,000 | 1,513,000 | 1,861,000 | 1,743,000 | 4,475,000 | 1,749,000 | -2,664,000 | 220,000 | -1,468,000 | -15,629,000 | -531,000 | 2,006,000 | 829,000 | 1,428,000 | 522,000 | 3,782,000 | 3,750,000 | -315,000 | 1,505,000 | -377,000 | 772,000 | 1,324,000 | 1,497,000 | 2,115,000 | 2,948,000 | 4,268,000 | 727,000 | -2,532,000 | 1,592,000 | 1,637,000 | -257,000 | -2,782,000 | -13,062,000 | 2,687,000 | -26,495,000 | 997,000 | 4,823,000 | 6,953,000 | 6,961,000 | 3,298,000 | 5,035,000 | 5,495,000 | |||
non-cash items included in net income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 2,415,000 | 2,357,000 | 2,371,000 | 2,369,000 | 2,455,000 | 2,419,000 | 2,421,000 | 2,486,000 | 2,531,000 | 2,538,000 | 2,563,000 | 2,171,000 | 1,920,000 | 1,990,000 | 2,033,000 | 2,023,000 | 2,080,000 | 2,152,000 | 2,399,000 | 2,434,000 | 2,552,000 | 2,592,000 | 2,643,000 | 2,582,000 | 2,516,000 | 2,552,000 | 2,572,000 | 2,084,000 | 1,770,000 | 1,835,000 | 1,774,000 | 1,729,000 | 1,598,000 | 1,576,000 | 1,738,000 | 1,953,000 | 1,908,000 | 1,979,000 | 1,965,000 | 1,991,000 | 1,943,000 | 1,974,000 | 1,969,000 | 1,946,000 | 1,975,000 | 1,982,000 | 1,946,000 | 1,850,000 | 1,920,000 | 1,986,000 | 1,990,000 | 2,145,000 | 2,173,000 | 2,249,000 | 2,222,000 | 2,328,000 | 2,196,000 | 2,253,000 | 2,225,000 |
deferred income taxes | -552,000 | 90,000 | -681,000 | -477,000 | 10,000 | -301,000 | 350,000 | -368,000 | 282,000 | -243,000 | -13,000 | -1,390,000 | 17,000 | -66,000 | 381,000 | 1,288,000 | 744,000 | 70,000 | 1,823,000 | -2,293,000 | 624,000 | -4,786,000 | 85,000 | 902,000 | 17,000 | 5,148,000 | -10,815,000 | 15,000 | -137,000 | -825,000 | -991,000 | 322,000 | -52,000 | -396,000 | 11,000 | 175,000 | 151,000 | -9,000 | -8,000 | 1,350,000 | -297,000 | 16,000 | -66,000 | -1,537,000 | 180,000 | 1,780,000 | -518,000 | -351,000 | 90,000 | -6,359,000 | 106,000 | 30,000 | 19,000 | 524,000 | 30,000 | 30,000 | -39,000 | ||
deferred compensation plan | 431,000 | 506,000 | 437,000 | 487,000 | 443,000 | 548,000 | 539,000 | 521,000 | 520,000 | 527,000 | 2,042,000 | 438,000 | 417,000 | 267,000 | 412,000 | 177,000 | 249,000 | 4,000 | 43,000 | 2,000 | 68,000 | 69,000 | 127,000 | 900,000 | -128,000 | 0 | -413,000 | -41,000 | 39,000 | 198,000 | -177,000 | 18,000 | 135,000 | 175,000 | 19,000 | 32,000 | 20,000 | 34,000 | 38,000 | 36,000 | 20,000 | 37,000 | 33,000 | -54,000 | -52,000 | 39,000 | 18,000 | -76,000 | -28,000 | 38,000 | 38,000 | 60,000 | -7,000 | 22,000 | 75,000 | 98,000 | 6,000 | 60,000 | 65,000 |
espp discount | 47,000 | 41,000 | 57,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 927,000 | 814,000 | 1,220,000 | 1,390,000 | 893,000 | 864,000 | 551,000 | 822,000 | 780,000 | 1,130,000 | 556,000 | 660,000 | 415,000 | 397,000 | 505,000 | 105,000 | -103,000 | 199,000 | 398,000 | 224,000 | 176,000 | 551,000 | 291,000 | 479,000 | 984,000 | 604,000 | -53,000 | 1,741,000 | 1,775,000 | ||||||||||||||||||||||||||||||
issuance of common shares as compensation | 113,000 | 112,000 | 113,000 | 98,000 | 97,000 | 98,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 73,000 | 92,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 75,000 | 90,000 | 85,000 | 90,000 | 90,000 | 85,000 | 78,000 | 78,000 | 78,000 | 103,000 | 125,000 | 103,000 | 80,000 | 55,000 | 64,000 | 49,000 | 8,000 | 12,000 | 14,000 | 12,000 | 10,000 | 9,000 | 12,000 | 10,000 | 10,000 | 10,000 | 16,000 | 10,000 | 10,000 | 10,000 | 11,000 | 10,000 | 10,000 | 10,000 | 14,000 | 10,000 | 10,000 | 14,000 | 10,000 | 10,000 | 10,000 |
loss on disposition of fixed assets | 32,000 | 94,000 | 47,000 | 22,000 | 0 | 35,000 | 2,000 | 8,000 | 35,000 | 8,000 | 14,000 | 69,000 | -31,000 | 52,000 | 1,000 | 1,000 | 9,000 | -37,000 | 0 | 51,000 | 1,000 | 13,000 | 0 | 27,000 | 1,000 | 4,000 | 0 | 1,000 | |||||||||||||||||||||||||||||||
allowance for credit losses | 32,000 | 34,000 | -9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory obsolescence reserve | -1,493,000 | -28,000 | 262,000 | 1,756,000 | 440,000 | 50,000 | 250,000 | 1,359,000 | -203,000 | 383,000 | 572,000 | 528,000 | 409,000 | 321,000 | 496,000 | 734,000 | 1,932,000 | -510,000 | 298,000 | 1,033,000 | 531,000 | 1,277,000 | 766,000 | 843,000 | 729,000 | 890,000 | 143,000 | 223,000 | 185,000 | 573,000 | 375,000 | 652,000 | 332,000 | 367,000 | 130,000 | -172,000 | 327,000 | 277,000 | -89,000 | -352,000 | 54,000 | 374,000 | 200,000 | -124,000 | -78,000 | 12,000 | 366,000 | -393,000 | -55,000 | -41,000 | 261,000 | -171,000 | -37,000 | -66,000 | 242,000 | ||||
changes in certain assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 3,398,000 | 10,072,000 | -4,576,000 | -8,454,000 | -1,964,000 | 8,213,000 | 2,293,000 | -4,207,000 | -4,496,000 | -5,348,000 | -6,260,000 | -3,703,000 | -391,000 | -340,000 | -6,136,000 | 8,018,000 | -2,230,000 | 14,406,000 | -3,854,000 | -2,828,000 | 4,044,000 | 3,076,000 | -4,218,000 | -1,150,000 | 10,182,000 | -5,554,000 | -5,421,000 | 7,960,000 | -3,399,000 | 628,000 | -8,957,000 | 5,201,000 | 3,240,000 | -2,853,000 | -1,740,000 | 4,370,000 | -4,583,000 | 1,822,000 | 10,086,000 | 2,777,000 | 12,119,000 | 4,690,000 | -12,068,000 | ||||||||||||||||
inventories | 1,316,000 | 2,963,000 | 367,000 | 2,187,000 | 5,104,000 | 7,202,000 | -6,286,000 | 2,589,000 | -6,180,000 | -4,417,000 | -9,578,000 | -9,166,000 | -6,012,000 | 2,269,000 | 926,000 | 4,227,000 | -2,394,000 | 277,000 | 136,000 | 7,042,000 | 1,941,000 | -5,790,000 | -3,519,000 | -150,000 | -3,754,000 | -370,000 | 683,000 | 2,211,000 | 1,011,000 | -32,000 | 1,656,000 | -960,000 | -1,415,000 | -2,065,000 | 1,553,000 | 1,106,000 | -1,516,000 | 6,180,000 | 3,124,000 | 5,589,000 | -11,292,000 | -1,939,000 | -2,850,000 | 1,057,000 | 105,000 | 2,909,000 | -1,245,000 | 1,919,000 | 738,000 | -1,928,000 | -509,000 | -695,000 | -6,406,000 | ||||||
refundable income taxes | -621,000 | -685,000 | 1,772,000 | -214,000 | -1,581,000 | -207,000 | -77,000 | -12,000 | 170,000 | -61,000 | 138,000 | 1,961,000 | 78,000 | -129,000 | -393,000 | -723,000 | -1,058,000 | -109,000 | -3,000 | 579,000 | -461,000 | 197,000 | 587,000 | -1,444,000 | -340,000 | 0 | 775,000 | 630,000 | -56,000 | -574,000 | 99,000 | -189,000 | 98,000 | 295,000 | 211,000 | 964,000 | -1,446,000 | 2,128,000 | |||||||||||||||||||||
accounts payable | 2,978,000 | -10,415,000 | 4,345,000 | 4,457,000 | -2,544,000 | -13,840,000 | 6,350,000 | -3,911,000 | 1,948,000 | -4,612,000 | 8,359,000 | 3,992,000 | 6,517,000 | -1,979,000 | 5,912,000 | -4,898,000 | -849,000 | -2,747,000 | 4,611,000 | -2,021,000 | -5,999,000 | 2,981,000 | 5,723,000 | 1,194,000 | -451,000 | -1,067,000 | -1,559,000 | -789,000 | -297,000 | 121,000 | 2,046,000 | 2,786,000 | -6,186,000 | 224,000 | -688,000 | -65,000 | 452,000 | ||||||||||||||||||||||
accrued expenses and other | -336,000 | -1,895,000 | -4,634,000 | 2,350,000 | 4,411,000 | 362,000 | -1,943,000 | 1,295,000 | 2,652,000 | 303,000 | -6,663,000 | 5,016,000 | 435,000 | 1,355,000 | -521,000 | -288,000 | -664,000 | -34,000 | 440,000 | 202,000 | -2,500,000 | 1,299,000 | -3,172,000 | 2,744,000 | -2,501,000 | 2,501,000 | -3,243,000 | -2,489,000 | 2,857,000 | -5,487,000 | 4,304,000 | -108,000 | 1,195,000 | -275,000 | 971,000 | 1,107,000 | 89,000 | ||||||||||||||||||||||
customer prepayments | -1,633,000 | -690,000 | 1,473,000 | -72,000 | -2,264,000 | -212,000 | 2,086,000 | -2,180,000 | -2,837,000 | 2,409,000 | 5,959,000 | -724,000 | 1,997,000 | 251,000 | 57,000 | -485,000 | 130,000 | -287,000 | 579,000 | -389,000 | 795,000 | -566,000 | 796,000 | -640,000 | 419,000 | -42,000 | -52,000 | 268,000 | 39,000 | -748,000 | 7,000 | 431,000 | 125,000 | 467,000 | -20,000 | -151,000 | 75,000 | -650,000 | -769,000 | 1,034,000 | -1,237,000 | 1,126,000 | 594,000 | -1,037,000 | -266,000 | 1,119,000 | -186,000 | 188,000 | -1,125,000 | 359,000 | -5,599,000 | -3,815,000 | -7,615,000 | ||||||
net cash flows from operating activities | 12,429,000 | 9,276,000 | 10,592,000 | 17,040,000 | 12,486,000 | 9,479,000 | 10,583,000 | 3,875,000 | -8,654,000 | -7,889,000 | 3,375,000 | 11,217,000 | 5,778,000 | 7,639,000 | 12,615,000 | -3,806,000 | 14,544,000 | 6,359,000 | 5,106,000 | -1,243,000 | 5,440,000 | 2,188,000 | 4,606,000 | 7,685,000 | 2,617,000 | -3,408,000 | 8,325,000 | 4,280,000 | 339,000 | 2,547,000 | 9,748,000 | 2,538,000 | 2,952,000 | 1,839,000 | -954,000 | 5,366,000 | 10,860,000 | 9,088,000 | -3,594,000 | -2,536,000 | 4,829,000 | -2,505,000 | 4,481,000 | 4,229,000 | 3,095,000 | 6,793,000 | 6,226,000 | 17,678,000 | 24,136,000 | 6,067,000 | -10,917,000 | ||||||||
capex | -1,277,000 | -1,956,000 | -1,393,000 | 0 | -759,000 | -561,000 | -434,000 | -531,000 | -448,000 | -297,000 | -716,000 | -637,000 | -475,000 | -405,000 | -1,201,000 | -419,000 | -764,000 | -355,000 | 0 | -769,000 | -931,000 | -648,000 | 0 | -988,000 | -692,000 | -498,000 | -790,000 | -784,000 | -1,960,000 | 0 | -5,026,000 | -2,022,000 | -1,362,000 | -2,544,000 | 0 | -869,000 | -885,000 | -792,000 | 0 | -1,088,000 | -1,410,000 | -1,503,000 | 0 | -2,292,000 | 0 | -268,000 | 0 | 0 | -2,521,000 | -944,000 | -1,395,000 | ||||||||
free cash flows | 11,152,000 | 7,320,000 | 9,199,000 | 17,040,000 | 11,727,000 | 8,918,000 | 10,149,000 | 3,344,000 | -9,102,000 | -8,186,000 | 2,659,000 | 10,580,000 | 5,303,000 | 7,234,000 | 11,414,000 | -4,225,000 | 13,780,000 | 6,004,000 | 5,106,000 | -2,012,000 | 4,509,000 | 1,540,000 | 4,606,000 | 6,697,000 | 1,925,000 | -3,906,000 | 7,535,000 | 3,496,000 | -1,621,000 | 2,547,000 | 4,722,000 | 516,000 | 1,590,000 | -705,000 | -954,000 | 4,497,000 | 9,975,000 | 8,296,000 | -3,594,000 | -3,624,000 | 3,419,000 | -4,008,000 | 4,481,000 | 1,937,000 | 3,095,000 | 6,525,000 | 6,226,000 | 17,678,000 | 21,615,000 | 5,123,000 | -12,312,000 | ||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of fixed assets | 6,000 | 4,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -1,277,000 | -1,956,000 | -1,393,000 | -759,000 | -561,000 | -434,000 | -531,000 | -448,000 | -297,000 | -716,000 | -637,000 | -475,000 | -405,000 | -1,201,000 | -419,000 | -764,000 | -355,000 | -769,000 | -931,000 | -648,000 | -988,000 | -692,000 | -498,000 | -790,000 | -784,000 | -1,960,000 | -5,026,000 | -2,022,000 | -1,362,000 | -2,544,000 | -869,000 | -885,000 | -792,000 | -1,088,000 | -1,410,000 | -1,503,000 | -2,292,000 | -1,147,000 | -1,133,000 | -268,000 | -413,000 | -475,000 | -700,000 | -1,860,000 | -683,000 | -2,521,000 | -944,000 | -1,395,000 | |||||||||||
net cash flows used in investing activities | -1,271,000 | -1,930,000 | -1,393,000 | -531,000 | 52,000 | -297,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt | -5,766,000 | -47,238,000 | -49,362,000 | -48,395,000 | -55,029,000 | -47,123,000 | -35,458,000 | -35,204,000 | -42,533,000 | -35,005,000 | -69,925,000 | -48,134,000 | -51,612,000 | -36,942,000 | -37,423,000 | -29,027,000 | -23,039,000 | -21,441,000 | -29,264,000 | -26,306,000 | -22,247,000 | ||||||||||||||||||||||||||||||||||||||
borrowings of long-term debt | 599,000 | 40,090,000 | 42,831,000 | 35,147,000 | 40,304,000 | 45,073,000 | 33,814,000 | 43,533,000 | 52,659,000 | 27,086,000 | 67,407,000 | 35,390,000 | 35,252,000 | 32,671,000 | 32,863,000 | 31,247,000 | 23,831,000 | 21,512,000 | 22,404,000 | 26,593,000 | 24,411,000 | ||||||||||||||||||||||||||||||||||||||
cash dividends paid | -1,454,000 | -1,446,000 | -1,380,000 | -1,373,000 | -1,371,000 | -1,286,000 | -1,408,000 | -1,333,000 | -1,332,000 | -1,331,000 | -1,326,000 | -1,325,000 | -1,324,000 | -1,318,000 | -1,321,000 | -1,318,000 | -1,315,000 | -1,324,000 | -1,319,000 | -1,302,000 | -1,295,000 | -1,291,000 | -1,296,000 | -1,309,000 | -1,281,000 | -1,278,000 | -1,286,000 | -1,259,000 | -1,257,000 | -1,256,000 | -1,255,000 | -1,238,000 | -986,000 | -735,000 | 0 | -1,442,000 | -1,443,000 | -1,442,000 | -1,202,000 | -1,203,000 | -1,202,000 | -1,202,000 | -1,202,000 | -1,203,000 | -1,202,000 | -1,202,000 | -1,202,000 | -1,078,000 | -1,079,000 | -1,078,000 | -3,236,000 | -3,238,000 | -3,235,000 | -3,232,000 | -3,875,000 | -2,794,000 | -2,793,000 | -2,791,000 | -2,574,000 |
shares withheld for employees' taxes | -60,000 | -379,000 | -399,000 | -66,000 | 0 | -3,000 | -247,000 | -32,000 | 0 | -23,000 | -5,000 | -28,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||
payments on financing lease obligations | -85,000 | -79,000 | -77,000 | -89,000 | -69,000 | -57,000 | -66,000 | -72,000 | -67,000 | -65,000 | -64,000 | -61,000 | -60,000 | -60,000 | -58,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 93,000 | 628,000 | 549,000 | 723,000 | 1,861,000 | 0 | 0 | 10,000 | 16,000 | 25,000 | 784,000 | 125,000 | 53,000 | 438,000 | 145,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in financing activities | -6,673,000 | -8,289,000 | -7,439,000 | -600,000 | -1,276,000 | -1,331,000 | -8,866,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change related to foreign currency | 30,000 | 70,000 | -55,000 | 52,000 | 64,000 | 7,000 | 7,000 | -25,000 | 33,000 | 6,000 | -31,000 | 35,000 | -36,000 | 94,000 | 43,000 | 39,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 4,515,000 | -873,000 | 1,705,000 | -6,263,000 | 6,566,000 | 1,214,000 | 334,000 | -1,656,000 | 288,000 | -21,246,000 | 9,944,000 | 4,121,000 | 5,946,000 | -331,000 | 613,000 | 5,401,000 | 984,000 | -28,648,000 | 2,309,000 | -3,121,000 | 56,000 | 5,016,000 | 378,000 | 1,976,000 | -649,000 | -3,292,000 | -995,000 | 8,513,000 | 6,973,000 | -5,527,000 | -4,809,000 | 1,788,000 | 1,282,000 | 273,000 | 5,486,000 | 7,044,000 | -5,809,000 | 2,483,000 | -4,548,000 | 5,127,000 | 1,199,000 | -1,893,000 | |||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 1,828,000 | 0 | 0 | 0 | 2,462,000 | 0 | 0 | 0 | 2,282,000 | 0 | 0 | 0 | 3,517,000 | 0 | 0 | 0 | 966,000 | 0 | 0 | 3,178,000 | 0 | 0 | 3,039,000 | 0 | 0 | 33,835,000 | 0 | 0 | 26,409,000 | 0 | |||||||||||||||||||||||||||
cash and cash equivalents at end of period | 4,515,000 | -873,000 | 3,533,000 | 478,000 | -1,415,000 | -6,263,000 | 9,028,000 | 1,214,000 | 334,000 | -1,656,000 | 2,570,000 | -21,246,000 | 9,944,000 | 4,121,000 | 9,463,000 | 2,697,000 | -428,000 | -331,000 | 1,579,000 | -7,877,000 | 5,401,000 | 4,162,000 | -1,122,000 | 1,057,000 | 2,120,000 | -28,648,000 | 2,309,000 | 30,714,000 | 5,016,000 | 378,000 | 28,385,000 | -649,000 | -995,000 | 8,513,000 | 11,029,000 | -4,809,000 | 2,289,000 | 12,103,000 | 1,282,000 | 5,094,000 | 9,253,000 | 5,486,000 | 7,044,000 | 1,183,000 | -4,548,000 | 5,127,000 | 3,930,000 | 1,425,000 | 207,000 | 1,429,000 | |||||||||
allowance for doubtful accounts | 61,000 | 28,000 | -116,000 | 8,000 | 41,000 | 57,000 | 138,000 | 10,000 | 34,000 | -111,000 | 134,000 | -38,000 | 124,000 | 251,000 | -496,000 | 140,000 | 271,000 | 249,000 | 275,000 | -19,000 | 70,000 | 29,000 | 66,000 | 49,000 | 43,000 | 92,000 | 113,000 | -107,000 | 31,000 | 37,000 | 94,000 | -162,000 | 28,000 | -126,000 | -248,000 | -99,000 | 288,000 | -459,000 | 496,000 | 102,000 | -18,000 | -41,000 | -171,000 | 88,000 | -26,000 | -261,000 | 205,000 | 29,000 | -131,000 | -198,000 | 72,000 | 20,000 | |||||||
changes in certain assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of jsi | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows (used in) investing activities | -1,450,000 | -434,000 | -92,787,000 | -1,857,000 | -2,536,000 | -890,000 | -3,840,000 | -885,000 | -791,000 | -720,000 | -1,068,000 | -1,385,000 | -1,503,000 | -1,792,000 | -1,142,000 | -1,808,000 | |||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares withheld on employees' taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from financing activities | -15,164,000 | -13,206,000 | -15,189,000 | -3,590,000 | -6,769,000 | -3,043,000 | 6,940,000 | 8,505,000 | 882,000 | -556,000 | -2,267,000 | -7,818,000 | -868,000 | 1,460,000 | 55,814,000 | -1,188,000 | -1,500,000 | 174,000 | -142,000 | 386,000 | -20,097,000 | -4,934,000 | 7,053,000 | ||||||||||||||||||||||||||||||||||||
employee stock purchase plan discount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to jsi acquisition purchase price | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in cash and cash equivalents | -919,000 | 1,425,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of fixed assets | -11,000 | -12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities, net of acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of jsi, excluding cash aquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from investing activities | -91,441,000 | -637,000 | -475,000 | -405,000 | -1,091,000 | 7,281,000 | -762,000 | 11,983,000 | -921,000 | -648,000 | -692,000 | 1,029,000 | -1,960,000 | -2,018,000 | -1,362,000 | 2,641,000 | 2,817,000 | -2,614,000 | -926,000 | 1,971,000 | |||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 28,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets | 7,700,000 | 2,000 | 12,338,000 | 1,527,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -5,314,000 | -4,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposition of fixed assets | 2,000 | 260,000 | -48,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash items included in net income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on disposition of facility | -4,821,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares withheld for employees’ taxes | -50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows (used in) financing activities | -17,729,000 | 48,000 | -1,448,000 | -2,521,000 | -1,462,000 | -1,324,000 | -1,213,000 | -1,205,000 | -1,155,000 | -1,306,000 | -1,131,000 | -1,155,000 | -1,218,000 | -3,490,000 | -984,000 | -1,041,000 | -2,377,000 | -2,098,000 | |||||||||||||||||||||||||||||||||||||||||
net | 862,000 | -3,168,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash items included in net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and intangible asset | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on disposition of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in certain assets and liabilities, net of acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of fixed assets | 12,000 | -1,000 | 3,080,000 | -56,000 | 120,000 | 8,000 | 0 | 2,000 | 0 | 1,000 | 10,000 | 20,000 | 16,000 | 500,000 | 0 | 4,000 | 0 | 414,000 | 0 | 18,000 | 3,414,000 | ||||||||||||||||||||||||||||||||||||||
purchase of treasury shares | 0 | 0 | -1,000 | -106,000 | -56,000 | -46,000 | -344,000 | -46,000 | -40,000 | -49,000 | -228,000 | -16,000 | -10,000 | -9,000 | -11,000 | -124,000 | -7,000 | -7,000 | -8,000 | -96,000 | -9,000 | -9,000 | -11,000 | -82,000 | -13,000 | -14,000 | -17,000 | -144,000 | -34,000 | -13,000 | -8,000 | -207,000 | -22,000 | -17,000 | -21,000 | -247,000 | |||||||||||||||||||||||
shares withheld for employee taxes | -15,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
exercise of stock options | 23,000 | 87,000 | 2,230,000 | 417,000 | 1,409,000 | 39,000 | 4,000 | 0 | 0 | 10,000 | 0 | 0 | 0 | 228,000 | 358,000 | 490,000 | 13,000 | 249,000 | 217,000 | 58,000 | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | 0 | 0 | 0 | 4,056,000 | 0 | 0 | 0 | 17,417,000 | 0 | 0 | 0 | 13,986,000 | 0 | 0 | 0 | 6,992,000 | 0 | 0 | 0 | 2,731,000 | 0 | 0 | 0 | 3,322,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares withheld for employees taxes | -52,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on disposition of building | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash received and warrants issued | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed asset impairment and accelerated depreciation | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on the sale of the building | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of treasury shares | 419,000 | -119,000 | 573,000 | 132,000 | 2,000 | 42,000 | 250,000 | 43,000 | 33,000 | 14,000 | 0 | 5,000 | 13,000 | 88,000 | 64,000 | 0 | 11,000 | 107,000 | 5,000 | 52,000 | 13,000 | 15,000 | |||||||||||||||||||||||||||||||||||||
acquisition of common stock for tax withholding related to share based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed asset impairment | 273,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities – excluding sale of subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds and tax benefits from exercises of stock options | 115,000 | 58,000 | 1,335,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sale of building | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities, net of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and intangible asset impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposition of building | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of subsidiary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in certain assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of subsidiary, net of cash sold | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock option expense | 392,000 | 102,000 | 93,000 | 89,000 | 100,000 | 128,000 | 143,000 | 129,000 | 164,000 | 415,000 | 1,531,000 | 378,000 | 378,000 | 346,000 | 276,000 | 263,000 | 295,000 | 350,000 | 317,000 | 330,000 | 328,000 | 271,000 | 201,000 | 195,000 | 193,000 | 132,000 | |||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | 258,000 | 1,538,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
earn-out liability adjustment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on disposition of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash received | 0 | 0 | -675,000 | -93,000 | 0 | -48,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of long-term debt | 0 | -1,082,000 | -9,000 | -8,000 | -8,000 | -9,000 | -8,000 | -8,000 | -7,000 | -8,000 | -5,000 | -2,217,000 | 0 | 0 | 0 | 0 | 0 | -958,000 | -6,518,000 | -17,552,000 | -2,339,000 | -65,000 | |||||||||||||||||||||||||||||||||||||
loss on sale of a subsidiary | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in certain assets and liabilities, net of acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | 665,000 | 3,596,000 | -7,396,000 | 891,000 | 3,210,000 | -6,852,000 | -6,332,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain/loss on disposition of fixed assets | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other | -2,197,000 | 2,989,000 | -2,215,000 | 1,502,000 | 251,000 | -2,450,000 | 2,247,000 | -3,089,000 | -7,795,000 | -1,648,000 | -2,440,000 | -9,197,000 | -1,186,000 | 6,752,000 | -5,503,000 | -283,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition of a business, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 0 | 0 | 0 | 1,282,000 | 0 | 0 | 0 | 958,000 | 0 | 0 | 0 | 9,881,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investments | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 40,000 | 35,000 | 34,000 | 2,000 | 13,000 | 43,000 | 23,000 | 23,000 | 16,000 | 401,000 | 375,000 | 131,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 34,000 | 405,000 | 16,000 | 31,000 | 262,000 | 84,000 | 1,463,000 | 7,294,000 | 1,793,000 | 2,684,000 | 4,511,000 | 626,000 | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of common shares for acquisition | 0 | 0 | 14,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from (used in) operating activities | 565,000 | -3,236,000 | 5,355,000 | 1,959,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
change (excluding effects of acquisitions) in | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, gross | 12,074,000 | -8,672,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories, gross | 3,643,000 | 2,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | 3,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from (used in) investing activities | -266,000 | -413,000 | -475,000 | -476,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reserve for uncertain tax positions charged against retained earnings | 0 | 0 | 0 | -2,582,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reserve for uncertain tax positions | 25,000 | 37,000 | 75,000 | 2,681,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from (used in) financing activities | -2,869,000 | -3,577,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash items included in income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, plant, and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of short-term investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of treasury shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of accounting change, before taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale (purchase) of treasury shares | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net liabilities from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase of borrowings under line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of these financial statements. |
We provide you with 20 years of cash flow statements for LSI Industries stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of LSI Industries stock. Explore the full financial landscape of LSI Industries stock with our expertly curated income statements.
The information provided in this report about LSI Industries stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.