RIV Capital Inc
CNSX:RIV
Cash Flow Statement
Cash Flow Statement
RIV Capital Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||
| Net Income |
(134)
|
(155)
|
(46)
|
(48)
|
(57)
|
(18)
|
(211)
|
(223)
|
(242)
|
(248)
|
(61)
|
(64)
|
(69)
|
(68)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(15)
|
(17)
|
|
| Stock-Based Compensation |
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
86
|
138
|
34
|
34
|
33
|
3
|
192
|
203
|
148
|
154
|
(30)
|
68
|
70
|
71
|
|
| Cash Taxes Paid |
0
|
14
|
16
|
13
|
13
|
(1)
|
(3)
|
(11)
|
(8)
|
(8)
|
(8)
|
(1)
|
(1)
|
(1)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
6
|
(6)
|
(15)
|
(12)
|
(17)
|
5
|
7
|
14
|
7
|
6
|
5
|
(4)
|
(4)
|
(2)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(23)
-291%
|
(27)
-15%
|
(26)
+5%
|
(25)
+1%
|
(10)
+61%
|
(11)
-6%
|
(4)
+58%
|
(23)
-423%
|
(24)
-4%
|
(22)
+8%
|
(12)
+48%
|
(16)
-39%
|
(13)
+16%
|
|
| Investing Cash Flow | |||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(14)
|
(14)
|
|
| Other Items |
65
|
171
|
181
|
176
|
85
|
(165)
|
(231)
|
(287)
|
(235)
|
(48)
|
13
|
21
|
21
|
(3)
|
|
| Cash from Investing Activities |
65
N/A
|
171
+164%
|
181
+5%
|
176
-2%
|
85
-52%
|
(165)
N/A
|
(231)
-40%
|
(287)
-24%
|
(235)
+18%
|
(50)
+79%
|
10
N/A
|
17
+71%
|
7
-61%
|
(16)
N/A
|
|
| Financing Cash Flow | |||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
145
|
140
|
145
|
165
|
28
|
32
|
23
|
(2)
|
(11)
|
(2)
|
(3)
|
(3)
|
|
| Other |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
1
+46%
|
146
+13 207%
|
141
-4%
|
145
+3%
|
164
+13%
|
27
-83%
|
32
+17%
|
19
-40%
|
(6)
N/A
|
(15)
-137%
|
(2)
+88%
|
(3)
-37%
|
(3)
-4%
|
|
| Change in Cash | |||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
5
|
6
|
5
|
12
|
(4)
|
(7)
|
(7)
|
(2)
|
(1)
|
1
|
0
|
0
|
(1)
|
|
| Net Change in Cash |
60
N/A
|
154
+157%
|
306
+99%
|
297
-3%
|
217
-27%
|
(15)
N/A
|
(222)
-1 353%
|
(266)
-20%
|
(241)
+9%
|
(81)
+66%
|
(26)
+68%
|
4
N/A
|
(12)
N/A
|
(33)
-184%
|
|
| Free Cash Flow | |||||||||||||||
| Free Cash Flow |
(6)
N/A
|
(23)
-286%
|
(27)
-15%
|
(26)
+5%
|
(25)
+1%
|
(10)
+61%
|
(11)
-6%
|
(4)
+58%
|
(23)
-423%
|
(26)
-10%
|
(26)
+0%
|
(15)
+42%
|
(30)
-102%
|
(27)
+10%
|
|