Panex Resources Inc
OTC:DBGF
Cash Flow Statement
Cash Flow Statement
Panex Resources Inc
| Aug-2007 | Nov-2008 | Feb-2009 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Income |
(11)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
1
|
2
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Non-Cash Items |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
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)
|
(1)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Cash from Operating Activities |
(4)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-100%
|
(0)
-25%
|
(0)
N/A
|
(0)
-20%
|
(0)
+50%
|
(0)
-100%
|
(0)
N/A
|
(0)
-6%
|
(0)
-10%
|
(0)
+57%
|
(0)
-433%
|
(0)
-131%
|
(1)
-35%
|
(1)
-4%
|
(0)
+29%
|
(0)
+51%
|
(0)
-97%
|
(1)
-128%
|
(1)
-51%
|
(2)
-46%
|
(2)
+11%
|
(1)
+22%
|
(1)
+32%
|
(0)
+52%
|
(0)
+11%
|
(0)
+14%
|
(0)
-18%
|
(1)
-50%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||
| Other Items |
(4)
|
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
|
1
|
1
|
0
|
1
|
1
|
|
| Cash from Investing Activities |
(4)
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
+48%
|
0
N/A
|
1
+257%
|
1
-52%
|
0
-19%
|
1
+60%
|
1
-24%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(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
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
7
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
+220%
|
0
+163%
|
0
0%
|
1
+24%
|
0
-31%
|
0
-72%
|
0
+10%
|
0
+209%
|
1
+141%
|
1
+49%
|
2
+47%
|
1
-21%
|
1
-34%
|
1
-43%
|
(0)
N/A
|
(0)
+16%
|
(0)
N/A
|
(0)
N/A
|
(0)
+97%
|
|
| 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
N/A
|
0
N/A
|
0
-17%
|
0
-20%
|
0
-25%
|
(0)
N/A
|
(0)
-25%
|
(0)
+20%
|
(0)
+25%
|
(0)
+67%
|
(0)
N/A
|
(0)
+2%
|
(0)
-104%
|
0
N/A
|
0
+100%
|
0
-82%
|
0
-57%
|
(0)
N/A
|
(0)
-75%
|
(0)
+77%
|
(0)
+85%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+900%
|
0
+100%
|
0
N/A
|
1
+1 277%
|
0
-88%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-100%
|
(0)
-25%
|
(0)
N/A
|
(0)
-20%
|
(0)
+50%
|
(0)
-100%
|
(0)
N/A
|
(0)
-6%
|
(0)
-10%
|
(0)
+57%
|
(0)
-433%
|
(0)
-131%
|
(1)
-35%
|
(1)
-4%
|
(0)
+29%
|
(0)
+51%
|
(0)
-97%
|
(1)
-128%
|
(1)
-51%
|
(2)
-46%
|
(2)
+11%
|
(1)
+22%
|
(1)
+32%
|
(0)
+52%
|
(0)
+11%
|
(0)
+14%
|
(0)
-18%
|
(1)
-50%
|
|