Ionic Brands Corp
CNSX:IONC
Cash Flow Statement
Cash Flow Statement
Ionic Brands Corp
| Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | 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 |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(9)
|
(13)
|
(18)
|
(43)
|
(35)
|
(31)
|
(26)
|
(7)
|
(12)
|
(12)
|
(13)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
|
| Other Non-Cash Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
11
|
32
|
24
|
22
|
22
|
4
|
9
|
8
|
8
|
6
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(2)
|
(2)
|
(2)
|
(4)
|
(0)
|
0
|
0
|
(2)
|
(4)
|
(7)
|
(5)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-18%
|
(0)
N/A
|
(0)
-33%
|
(0)
+19%
|
(0)
+7%
|
(0)
+33%
|
(0)
N/A
|
(0)
+24%
|
(0)
-35%
|
(0)
N/A
|
0
N/A
|
(6)
N/A
|
(10)
-59%
|
(12)
-29%
|
(13)
-7%
|
(7)
+44%
|
(3)
+57%
|
(1)
+72%
|
(4)
-324%
|
(6)
-54%
|
(9)
-59%
|
(7)
+18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
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
|
(3)
-650%
|
(3)
-11%
|
(2)
+47%
|
(1)
+23%
|
1
N/A
|
0
-78%
|
(1)
N/A
|
(2)
-280%
|
(2)
-6%
|
(1)
+42%
|
(2)
-67%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
11
|
11
|
11
|
11
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
13
|
11
|
13
|
11
|
1
|
3
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
|
| Other |
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 |
0
N/A
|
0
+21%
|
0
N/A
|
0
+33%
|
0
-20%
|
0
-7%
|
0
-33%
|
0
N/A
|
0
-24%
|
0
+34%
|
0
N/A
|
2
+10 880%
|
14
+533%
|
12
-13%
|
14
+17%
|
12
-16%
|
1
-96%
|
3
+458%
|
1
-68%
|
11
+980%
|
10
-9%
|
9
-5%
|
9
+1%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Net Change in Cash |
(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
|
2
N/A
|
6
+134%
|
1
-90%
|
1
+6%
|
(2)
N/A
|
(6)
-162%
|
(0)
+94%
|
(0)
-26%
|
5
N/A
|
2
-61%
|
(1)
N/A
|
(0)
+72%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-18%
|
(0)
N/A
|
(0)
-33%
|
(0)
+19%
|
(0)
+7%
|
(0)
+33%
|
(0)
N/A
|
(0)
+24%
|
(0)
-35%
|
(0)
N/A
|
(0)
-772%
|
(7)
-4 032%
|
(11)
-52%
|
(13)
-16%
|
(13)
-3%
|
(7)
+51%
|
(3)
+49%
|
(1)
+59%
|
(4)
-208%
|
(6)
-50%
|
(9)
-39%
|
(8)
+9%
|
|