Sproutly Canada Inc
CNSX:SPR
Cash Flow Statement
Cash Flow Statement
Sproutly Canada Inc
| May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(7)
|
(9)
|
(13)
|
(16)
|
(12)
|
(11)
|
(62)
|
(61)
|
(59)
|
(59)
|
(16)
|
(15)
|
(13)
|
(13)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
2
|
2
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
6
|
6
|
3
|
2
|
53
|
53
|
54
|
55
|
14
|
12
|
11
|
11
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
3
|
3
|
4
|
3
|
2
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+8%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-17%
|
(0)
-6%
|
(0)
-2%
|
(0)
+76%
|
(0)
+44%
|
(0)
N/A
|
(0)
-153%
|
(0)
-11%
|
(4)
-2 514%
|
(6)
-76%
|
(8)
-26%
|
(10)
-27%
|
(9)
+9%
|
(7)
+25%
|
(7)
+7%
|
(4)
+31%
|
(2)
+48%
|
(2)
+3%
|
(1)
+49%
|
(2)
-49%
|
(2)
-2%
|
(1)
+17%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(4)
|
(5)
|
(9)
|
(10)
|
(5)
|
(5)
|
0
|
0
|
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)
+14%
|
(0)
N/A
|
(0)
-19%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+41%
|
0
N/A
|
0
N/A
|
(4)
N/A
|
(5)
-13%
|
(10)
-105%
|
(11)
-5%
|
(6)
+43%
|
(6)
+7%
|
(0)
+93%
|
(0)
+33%
|
(0)
+54%
|
0
N/A
|
0
-26%
|
(0)
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
10
|
10
|
11
|
11
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
12
|
12
|
12
|
9
|
(0)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
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
|
|
| Cash from Financing Activities |
0
N/A
|
0
-8%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+2%
|
0
-95%
|
0
N/A
|
0
+50%
|
1
+2 194%
|
1
+2%
|
3
+389%
|
22
+546%
|
22
-1%
|
23
+7%
|
21
-12%
|
2
-90%
|
2
+24%
|
1
-52%
|
2
+33%
|
2
+28%
|
1
-39%
|
2
+50%
|
2
-1%
|
1
-18%
|
|
| 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
|
|
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+659%
|
0
-67%
|
0
N/A
|
(0)
N/A
|
(0)
-724%
|
(0)
+57%
|
(0)
+67%
|
1
N/A
|
1
+3%
|
0
-80%
|
11
+9 331%
|
9
-21%
|
3
-65%
|
1
-73%
|
(11)
N/A
|
(10)
+13%
|
(4)
+61%
|
(1)
+73%
|
(0)
+65%
|
0
N/A
|
0
+69%
|
0
-88%
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-11%
|
(0)
-5%
|
(0)
-2%
|
(0)
+80%
|
(0)
+44%
|
(0)
N/A
|
(0)
-153%
|
(0)
-11%
|
(4)
-2 671%
|
(7)
-74%
|
(9)
-26%
|
(11)
-27%
|
(10)
+10%
|
(8)
+23%
|
(7)
+6%
|
(5)
+31%
|
(3)
+47%
|
(2)
+8%
|
(1)
+52%
|
(2)
-49%
|
(2)
-9%
|
(2)
+16%
|
|