CDN Maverick Capital Corp
OTC:AXVEF
Cash Flow Statement
Cash Flow Statement
CDN Maverick Capital Corp
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
1
|
1
|
1
|
2
|
(2)
|
(2)
|
(2)
|
(3)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
2
|
2
|
2
|
2
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
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 Operating Activities |
(1)
N/A
|
(1)
+6%
|
(0)
+51%
|
(0)
+11%
|
(1)
-62%
|
(1)
-1%
|
(1)
-20%
|
(1)
0%
|
(1)
+29%
|
(1)
+5%
|
(0)
+24%
|
(0)
+14%
|
(0)
+39%
|
(0)
-97%
|
(1)
-125%
|
(1)
-19%
|
(1)
-9%
|
(1)
+11%
|
(1)
+46%
|
(0)
+22%
|
(0)
+56%
|
(0)
-83%
|
(1)
-90%
|
(1)
-12%
|
|
| 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)
|
|
| Other Items |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
0
-45%
|
0
+215%
|
1
+131%
|
1
+72%
|
0
-53%
|
0
-6%
|
0
-64%
|
(0)
N/A
|
0
N/A
|
0
-98%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
0%
|
(0)
+89%
|
(0)
-67%
|
(0)
-54%
|
(0)
-4%
|
0
N/A
|
0
+628%
|
1
+136%
|
1
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
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
|
0
|
(0)
|
0
|
0
|
0
|
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
|
|
| Cash from Financing Activities |
1
N/A
|
0
-84%
|
0
N/A
|
0
N/A
|
1
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
+356%
|
2
+279%
|
2
N/A
|
2
-6%
|
1
-22%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(1)
-70%
|
(0)
+44%
|
(0)
+56%
|
1
N/A
|
1
+72%
|
0
-68%
|
0
-10%
|
(0)
N/A
|
(1)
-137%
|
(0)
+71%
|
(0)
-21%
|
(0)
+33%
|
(0)
+72%
|
1
N/A
|
0
-28%
|
0
+2%
|
0
-57%
|
(1)
N/A
|
(1)
+19%
|
(0)
+75%
|
0
N/A
|
0
+278%
|
0
+3%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+9%
|
(0)
+48%
|
(0)
+3%
|
(1)
-74%
|
(1)
-11%
|
(1)
-20%
|
(1)
+4%
|
(1)
+20%
|
(1)
+13%
|
(1)
+25%
|
(0)
+10%
|
(0)
+55%
|
(0)
-79%
|
(1)
-185%
|
(1)
-15%
|
(2)
-20%
|
(1)
+7%
|
(1)
+37%
|
(1)
+13%
|
(0)
+52%
|
(1)
-44%
|
(1)
-33%
|
(1)
-19%
|
|