Imagin Medical Inc
CNSX:IME
Cash Flow Statement
Cash Flow Statement
Imagin Medical Inc
| 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 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(8)
|
(8)
|
(6)
|
(5)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(11)
|
(12)
|
(11)
|
(6)
|
(2)
|
(1)
|
(1)
|
(3)
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
0
|
0
|
0
|
1
|
3
|
3
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
8
|
8
|
7
|
2
|
(1)
|
(2)
|
(2)
|
1
|
|
| 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
|
|
| Change in Working Capital |
(0)
|
(0)
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-27%
|
(1)
+28%
|
(1)
+24%
|
(1)
+32%
|
(1)
-109%
|
(3)
-94%
|
(4)
-43%
|
(5)
-20%
|
(4)
+5%
|
(4)
+15%
|
(4)
+2%
|
(4)
-11%
|
(4)
-6%
|
(5)
-27%
|
(5)
+8%
|
(4)
+18%
|
(4)
+6%
|
(3)
+28%
|
(3)
-9%
|
(4)
-37%
|
(4)
+3%
|
(4)
+1%
|
(4)
+6%
|
(3)
+28%
|
(2)
+23%
|
(2)
+16%
|
(1)
+41%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(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)
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+31%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-199%
|
(0)
N/A
|
(0)
N/A
|
(0)
+36%
|
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)
+80%
|
(0)
N/A
|
(0)
N/A
|
(0)
-101%
|
(0)
+50%
|
(0)
N/A
|
(1)
-11 379%
|
(1)
+12%
|
(1)
N/A
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
2
|
2
|
1
|
1
|
1
|
3
|
6
|
10
|
10
|
8
|
5
|
1
|
1
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
4
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
|
| 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
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
2
+15%
|
1
-55%
|
1
-7%
|
1
+8%
|
3
+248%
|
6
+99%
|
10
+70%
|
10
+3%
|
8
-20%
|
5
-37%
|
1
-80%
|
1
-50%
|
0
N/A
|
2
N/A
|
2
+3%
|
2
N/A
|
3
+52%
|
3
-1%
|
3
+22%
|
4
+25%
|
4
-9%
|
4
-5%
|
3
-18%
|
3
+3%
|
3
-15%
|
2
-42%
|
2
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
-1 400%
|
(0)
+56%
|
0
N/A
|
2
+784%
|
3
+104%
|
6
+93%
|
6
-8%
|
4
-32%
|
1
-64%
|
(3)
N/A
|
(4)
-35%
|
(4)
-22%
|
(4)
+16%
|
(3)
+13%
|
(2)
+28%
|
(1)
+56%
|
0
N/A
|
0
+426%
|
0
-48%
|
(0)
N/A
|
(0)
-2 021%
|
(1)
-252%
|
(0)
+61%
|
(0)
+94%
|
(1)
-6 267%
|
(0)
+85%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-23%
|
(1)
+32%
|
(1)
+24%
|
(1)
+32%
|
(1)
-110%
|
(3)
-93%
|
(4)
-43%
|
(5)
-19%
|
(4)
+6%
|
(4)
+14%
|
(4)
+2%
|
(4)
-11%
|
(4)
-6%
|
(5)
-26%
|
(5)
+8%
|
(4)
+18%
|
(4)
+6%
|
(3)
+29%
|
(3)
-9%
|
(4)
-36%
|
(4)
+3%
|
(4)
+1%
|
(4)
+6%
|
(3)
+7%
|
(2)
+40%
|
(2)
+16%
|
(1)
+41%
|
|