ParcelPal Logistics Inc
CNSX:PKG
Cash Flow Statement
Cash Flow Statement
ParcelPal Logistics Inc
| 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 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
2
|
2
|
0
|
(0)
|
0
|
0
|
0
|
|
| 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
|
|
| 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
|
1
|
1
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-14%
|
(1)
+15%
|
(1)
+17%
|
(1)
-45%
|
(1)
+2%
|
(1)
-8%
|
(1)
-8%
|
(1)
-34%
|
(1)
-19%
|
(3)
-106%
|
(3)
-12%
|
(3)
+15%
|
(3)
+6%
|
(1)
+46%
|
(1)
+12%
|
(1)
+22%
|
(1)
-48%
|
(1)
-7%
|
(2)
-4%
|
(1)
+29%
|
(1)
+38%
|
(1)
+25%
|
(1)
-19%
|
(1)
-74%
|
(1)
-3%
|
(0)
+62%
|
0
N/A
|
|
| 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)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-12%
|
(0)
-192%
|
(0)
+0%
|
(0)
+26%
|
(0)
+4%
|
(0)
+93%
|
(0)
-7%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+14%
|
(0)
N/A
|
(1)
-819%
|
(2)
-76%
|
(1)
+6%
|
(1)
+18%
|
(0)
+65%
|
0
N/A
|
0
-29%
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
0
|
1
|
3
|
3
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
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
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
(0)
|
|
| 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 |
1
N/A
|
1
+5%
|
1
-10%
|
0
-21%
|
1
+72%
|
2
+203%
|
3
+7%
|
3
+29%
|
3
+6%
|
2
-39%
|
2
-1%
|
1
-38%
|
1
-35%
|
0
-57%
|
1
+142%
|
1
+17%
|
1
-3%
|
2
+70%
|
2
+5%
|
2
+38%
|
3
+18%
|
2
-26%
|
1
-36%
|
1
-28%
|
0
-78%
|
1
+174%
|
1
+5%
|
0
-84%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
-113%
|
(0)
+45%
|
(0)
-17%
|
(0)
-36%
|
1
N/A
|
1
-9%
|
2
+50%
|
2
+1%
|
0
-77%
|
(1)
N/A
|
(2)
-153%
|
(2)
+7%
|
(2)
-17%
|
(0)
+81%
|
(0)
+77%
|
(0)
+56%
|
0
N/A
|
0
-9%
|
0
-62%
|
0
+267%
|
0
-90%
|
(0)
N/A
|
(0)
+80%
|
(0)
-782%
|
(0)
+54%
|
0
N/A
|
0
+342%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-14%
|
(1)
+15%
|
(1)
+17%
|
(1)
-67%
|
(1)
0%
|
(1)
-7%
|
(1)
-7%
|
(1)
-19%
|
(1)
-18%
|
(3)
-104%
|
(3)
-12%
|
(3)
+16%
|
(3)
+6%
|
(1)
+46%
|
(1)
+12%
|
(1)
+13%
|
(1)
-32%
|
(1)
-7%
|
(2)
-14%
|
(1)
+32%
|
(1)
+33%
|
(1)
+22%
|
(1)
-9%
|
(1)
-65%
|
(1)
+1%
|
(0)
+62%
|
0
N/A
|
|