Cgrowth Capital Inc
OTC:CGRA
Cash Flow Statement
Cash Flow Statement
Cgrowth Capital Inc
| Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Change in Deffered Taxes |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
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
|
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
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
1
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(0)
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
0
N/A
|
0
+22%
|
(0)
N/A
|
(1)
-79%
|
(1)
-52%
|
(1)
-5%
|
(1)
+12%
|
(0)
+48%
|
0
N/A
|
0
+3 700%
|
1
+63%
|
0
-52%
|
0
+39%
|
(1)
N/A
|
(1)
-73%
|
(1)
+32%
|
(1)
-91%
|
(2)
-24%
|
(2)
-18%
|
(2)
-7%
|
(2)
+17%
|
(0)
+92%
|
0
N/A
|
0
+175%
|
1
+585%
|
0
-43%
|
1
+35%
|
0
-98%
|
0
N/A
|
(0)
N/A
|
(0)
+45%
|
(0)
-232%
|
(0)
-68%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
|
| Other Items |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-9%
|
(0)
+34%
|
(1)
-67%
|
(0)
+67%
|
0
N/A
|
0
-13%
|
0
+8%
|
(0)
N/A
|
(0)
-36%
|
(0)
-120%
|
(0)
+15%
|
(0)
+66%
|
2
N/A
|
2
+6%
|
2
-3%
|
2
-13%
|
(0)
N/A
|
(0)
+8%
|
(0)
-14%
|
(1)
-106%
|
(3)
-215%
|
(3)
-3%
|
(3)
+4%
|
(2)
+20%
|
(0)
+90%
|
(0)
+76%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(1)
-4 644%
|
(0)
+8%
|
(0)
+45%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
3
|
3
|
3
|
2
|
(0)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Other |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
0
-51%
|
1
+65%
|
1
+58%
|
0
-79%
|
0
+18%
|
0
-35%
|
0
-65%
|
(0)
N/A
|
(0)
-1 200%
|
(0)
+23%
|
(0)
-80%
|
(0)
-27%
|
(1)
-468%
|
(1)
+9%
|
(1)
+3%
|
(1)
+55%
|
2
N/A
|
2
+12%
|
2
+3%
|
3
+8%
|
3
+12%
|
3
-3%
|
3
-5%
|
2
-29%
|
(0)
N/A
|
(1)
-156%
|
0
N/A
|
0
+0%
|
0
-81%
|
1
+1 114%
|
1
-39%
|
0
-25%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
0
-77%
|
0
-67%
|
(0)
N/A
|
(1)
-2 400%
|
(0)
+44%
|
(0)
-2%
|
(0)
+58%
|
(0)
+39%
|
0
N/A
|
0
+90%
|
(0)
N/A
|
0
N/A
|
0
-35%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1 000%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+31%
|
1
+180%
|
(0)
N/A
|
(0)
-267%
|
0
N/A
|
0
+0%
|
0
-98%
|
0
+6 294%
|
0
-96%
|
0
-97%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+4%
|
(1)
-185%
|
(1)
-49%
|
(1)
+16%
|
(1)
+37%
|
(1)
+18%
|
(0)
+74%
|
(0)
+23%
|
0
N/A
|
0
+16%
|
0
-97%
|
0
+3 120%
|
(1)
N/A
|
(1)
-41%
|
(1)
+24%
|
(2)
-93%
|
(2)
-16%
|
(2)
-14%
|
(2)
-9%
|
(3)
-8%
|
(1)
+53%
|
(1)
+7%
|
(1)
+16%
|
0
N/A
|
0
-3%
|
1
+141%
|
0
-98%
|
0
N/A
|
(0)
N/A
|
(1)
-636%
|
(1)
-17%
|
(1)
+1%
|
|