Canadian Premium Sand Inc
OTC:CLMPF
Cash Flow Statement
Cash Flow Statement
Canadian Premium Sand Inc
| Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | 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 |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(5)
|
(8)
|
(14)
|
(14)
|
(12)
|
(8)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(8)
|
(9)
|
(9)
|
(9)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(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
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
|
| 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
|
(0)
|
(0)
|
(0)
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
2
|
4
|
4
|
4
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-11%
|
(0)
-4%
|
(0)
-4%
|
(2)
-652%
|
(2)
-8%
|
(2)
0%
|
(2)
-2%
|
(3)
-7%
|
(4)
-58%
|
(6)
-56%
|
(9)
-47%
|
(9)
+7%
|
(8)
+11%
|
(6)
+20%
|
(3)
+44%
|
(2)
+28%
|
(2)
+19%
|
(1)
+28%
|
(2)
-60%
|
(3)
-15%
|
(3)
-25%
|
(4)
-24%
|
(4)
+9%
|
(5)
-33%
|
(7)
-40%
|
(8)
-17%
|
(9)
-4%
|
(7)
+16%
|
(5)
+24%
|
(4)
+31%
|
(3)
+17%
|
(3)
+6%
|
(2)
+20%
|
(3)
-18%
|
(3)
-3%
|
(3)
+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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
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
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
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
|
(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
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
0
|
6
|
1
|
10
|
0
|
0
|
10
|
0
|
2
|
2
|
2
|
2
|
4
|
4
|
4
|
4
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
2
|
2
|
2
|
(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)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
+1%
|
0
-4%
|
3
+916%
|
3
+6%
|
3
-2%
|
3
-3%
|
0
-91%
|
13
+5 625%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
2
N/A
|
2
+1%
|
2
0%
|
2
+1%
|
(0)
N/A
|
5
N/A
|
6
+24%
|
6
0%
|
6
+1%
|
1
-81%
|
9
+643%
|
9
0%
|
9
0%
|
9
+4%
|
0
-96%
|
2
+582%
|
2
0%
|
2
-15%
|
2
-2%
|
4
+97%
|
4
0%
|
4
0%
|
4
0%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
-200%
|
2
N/A
|
1
-77%
|
0
-44%
|
0
-34%
|
(2)
N/A
|
10
N/A
|
(4)
N/A
|
6
N/A
|
3
-48%
|
(9)
N/A
|
(8)
+10%
|
(4)
+45%
|
(2)
+64%
|
(1)
+63%
|
(0)
+85%
|
(1)
-1 582%
|
3
N/A
|
4
+32%
|
3
-19%
|
2
-25%
|
(3)
N/A
|
4
N/A
|
2
-51%
|
1
-65%
|
1
-4%
|
(7)
N/A
|
(3)
+53%
|
(2)
+52%
|
(1)
+19%
|
(1)
+12%
|
1
N/A
|
1
-33%
|
1
-10%
|
1
+1%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-11%
|
(0)
-4%
|
(0)
-4%
|
(2)
-652%
|
(2)
-8%
|
(2)
0%
|
(2)
-2%
|
(3)
-7%
|
(4)
-58%
|
(6)
-57%
|
(9)
-47%
|
(9)
+7%
|
(8)
+11%
|
(6)
+20%
|
(3)
+44%
|
(2)
+28%
|
(2)
+19%
|
(1)
+28%
|
(2)
-60%
|
(3)
-15%
|
(3)
-25%
|
(4)
-24%
|
(4)
+9%
|
(5)
-33%
|
(7)
-40%
|
(8)
-17%
|
(9)
-4%
|
(7)
+16%
|
(5)
+24%
|
(4)
+31%
|
(3)
+17%
|
(3)
+6%
|
(2)
+20%
|
(3)
-18%
|
(3)
-3%
|
(3)
+0%
|
|