Choom Holdings Inc
CNSX:CHOO
Cash Flow Statement
Cash Flow Statement
Choom Holdings Inc
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(7)
|
(9)
|
(11)
|
(14)
|
(11)
|
(12)
|
(16)
|
(16)
|
(20)
|
(19)
|
(15)
|
(14)
|
(20)
|
(13)
|
(16)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
|
| Other Non-Cash Items |
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
4
|
5
|
5
|
5
|
8
|
8
|
13
|
13
|
10
|
11
|
14
|
6
|
10
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
3
|
(6)
|
(0)
|
(1)
|
(8)
|
(0)
|
(0)
|
0
|
6
|
8
|
1
|
(0)
|
0
|
(0)
|
3
|
3
|
2
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-274%
|
(1)
-32%
|
(1)
+5%
|
(2)
-21%
|
(1)
+40%
|
(1)
+17%
|
(1)
-10%
|
(1)
+25%
|
(1)
-2%
|
(1)
-2%
|
(1)
+24%
|
(0)
+12%
|
(0)
+61%
|
(0)
+4%
|
(0)
+2%
|
(0)
-13%
|
(0)
-11%
|
(0)
+73%
|
(0)
+9%
|
(0)
+80%
|
(0)
-3 700%
|
(0)
-12%
|
(1)
-17%
|
2
N/A
|
(8)
N/A
|
(5)
+39%
|
(7)
-58%
|
(15)
-105%
|
(10)
+36%
|
(9)
+6%
|
(8)
+10%
|
(4)
+55%
|
(1)
+60%
|
(5)
-225%
|
(4)
+15%
|
(3)
+35%
|
(0)
+95%
|
0
N/A
|
(0)
N/A
|
(1)
-503%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(6)
|
(5)
|
(5)
|
(3)
|
(1)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(12)
|
(12)
|
(12)
|
(12)
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-74%
|
(1)
-45%
|
(1)
-54%
|
(1)
+8%
|
(1)
+19%
|
(0)
+39%
|
(0)
+60%
|
(0)
+58%
|
(0)
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-17%
|
0
+233%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-80%
|
0
N/A
|
0
N/A
|
0
-50%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+71%
|
(1)
-15%
|
(1)
-4%
|
(2)
-84%
|
(7)
-355%
|
(16)
-127%
|
(17)
-5%
|
(16)
+6%
|
(13)
+18%
|
(4)
+70%
|
(1)
+71%
|
1
N/A
|
1
+63%
|
1
-23%
|
(1)
N/A
|
(1)
+15%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
2
|
2
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
15
|
15
|
14
|
11
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
2
|
2
|
5
|
6
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
19
|
3
|
3
|
3
|
3
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Other |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
7
|
(0)
|
(0)
|
(1)
|
(8)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
0
N/A
|
1
N/A
|
2
+48%
|
3
+33%
|
3
N/A
|
1
-51%
|
1
-49%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+6%
|
1
+83%
|
2
+105%
|
11
+465%
|
15
+31%
|
15
-2%
|
33
+128%
|
24
-28%
|
21
-13%
|
21
+3%
|
5
-75%
|
5
-4%
|
4
-17%
|
3
-29%
|
(1)
N/A
|
(1)
-86%
|
(2)
-19%
|
1
N/A
|
2
+50%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
0
N/A
|
1
+233%
|
0
-32%
|
(0)
N/A
|
(1)
-86%
|
(1)
-100%
|
(1)
+31%
|
(0)
+57%
|
(0)
+23%
|
(0)
+67%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-9%
|
0
N/A
|
0
+367%
|
0
-28%
|
0
+363%
|
1
+119%
|
3
+179%
|
9
+223%
|
6
-33%
|
16
+161%
|
7
-58%
|
(5)
N/A
|
(4)
+17%
|
(14)
-273%
|
(9)
+35%
|
(4)
+53%
|
(2)
+51%
|
(3)
-23%
|
(0)
+89%
|
(0)
+32%
|
(0)
-47%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-181%
|
(2)
-34%
|
(2)
-16%
|
(2)
-8%
|
(2)
+32%
|
(1)
+26%
|
(1)
+17%
|
(1)
+31%
|
(1)
+4%
|
(1)
+10%
|
(1)
+19%
|
(1)
-14%
|
(0)
+46%
|
(0)
+42%
|
(0)
+10%
|
(0)
-13%
|
(0)
N/A
|
(0)
+67%
|
(0)
+16%
|
(0)
+60%
|
(0)
-1 850%
|
(0)
-10%
|
(1)
-16%
|
(1)
-92%
|
(8)
-703%
|
(5)
+39%
|
(7)
-58%
|
(16)
-113%
|
(16)
-1%
|
(14)
+15%
|
(13)
+5%
|
(7)
+45%
|
(3)
+64%
|
(9)
-259%
|
(8)
+10%
|
(5)
+37%
|
(2)
+53%
|
(1)
+76%
|
(2)
-176%
|
(2)
-20%
|
|