Prime Drink Group Corp
CNSX:PRME
Cash Flow Statement
Cash Flow Statement
Prime Drink Group Corp
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(84)
|
(84)
|
(84)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
(0)
|
4
|
4
|
4
|
5
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
70
|
70
|
70
|
|
| 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
|
|
| Change in Working Capital |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(9)
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(1)
N/A
|
(1)
-14%
|
(1)
-61%
|
(1)
+3%
|
(1)
-15%
|
(2)
-19%
|
(1)
+40%
|
(1)
+10%
|
(1)
+8%
|
(0)
+41%
|
(1)
-48%
|
(1)
-16%
|
(1)
+1%
|
(1)
-21%
|
(1)
+18%
|
(1)
+14%
|
(1)
-11%
|
(1)
-70%
|
(2)
-34%
|
(12)
-608%
|
(13)
-12%
|
(13)
+1%
|
(13)
0%
|
|
| 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
|
|
| Other Items |
0
|
0
|
1
|
1
|
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)
N/A
|
1
N/A
|
1
-27%
|
0
-30%
|
0
N/A
|
(0)
N/A
|
(0)
+39%
|
(0)
+72%
|
(0)
N/A
|
(0)
-214%
|
(0)
+32%
|
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
|
|
| Financing Cash Flow | ||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
3
|
3
|
4
|
4
|
1
|
1
|
1
|
6
|
9
|
13
|
12
|
0
|
4
|
|
| Net Issuance of Debt |
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
(6)
|
(9)
|
(1)
|
(1)
|
5
|
8
|
|
| Cash from Financing Activities |
1
N/A
|
1
N/A
|
0
-94%
|
1
+1 000%
|
1
+144%
|
2
+29%
|
2
+1%
|
1
-32%
|
0
-68%
|
(0)
N/A
|
3
N/A
|
3
-2%
|
4
+27%
|
4
+2%
|
1
-79%
|
1
+10%
|
0
-91%
|
(0)
N/A
|
0
N/A
|
10
+2 798%
|
11
+18%
|
11
0%
|
12
+3%
|
|
| Change in Cash | ||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
-650%
|
0
N/A
|
0
+4 400%
|
1
+31%
|
0
-34%
|
0
-79%
|
(0)
N/A
|
(1)
-15%
|
2
N/A
|
2
-5%
|
3
+38%
|
3
-2%
|
0
-98%
|
0
+278%
|
(1)
N/A
|
(1)
-90%
|
(1)
-7%
|
(2)
-60%
|
(2)
+15%
|
(2)
+4%
|
(1)
+20%
|
|
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-37%
|
(1)
-34%
|
(1)
-16%
|
(2)
-25%
|
(2)
-14%
|
(1)
+32%
|
(1)
+19%
|
(1)
+23%
|
(1)
+38%
|
(1)
-70%
|
(1)
-4%
|
(1)
+17%
|
(1)
-21%
|
(1)
+18%
|
(1)
+14%
|
(1)
-11%
|
(1)
-70%
|
(2)
-34%
|
(12)
-608%
|
(13)
-12%
|
(13)
+1%
|
(13)
0%
|
|