Kodiak Energy Inc
OTC:KDKN
Cash Flow Statement
Cash Flow Statement
Kodiak Energy Inc
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(19)
|
(19)
|
(20)
|
(24)
|
(8)
|
(7)
|
(7)
|
(3)
|
(4)
|
(4)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
17
|
17
|
18
|
23
|
7
|
7
|
5
|
2
|
3
|
2
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
1
|
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
|
|
| 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
|
1
|
0
|
|
| Change in Working Capital |
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-93%
|
(1)
-26%
|
(1)
-77%
|
(1)
+30%
|
(1)
-1%
|
(1)
-25%
|
(1)
-13%
|
(3)
-93%
|
(2)
+25%
|
(2)
N/A
|
(1)
+29%
|
(1)
+49%
|
(1)
-70%
|
(1)
+13%
|
(1)
-29%
|
(1)
+26%
|
(1)
+32%
|
(1)
+5%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-21%
|
0
-76%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(7)
|
(8)
|
(8)
|
(11)
|
(14)
|
(12)
|
(6)
|
0
|
4
|
3
|
(6)
|
(6)
|
(6)
|
(6)
|
(2)
|
(6)
|
(7)
|
(6)
|
|
| 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
|
|
| Cash from Investing Activities |
(0)
N/A
|
(1)
-138%
|
(1)
-95%
|
(2)
-92%
|
(3)
-28%
|
(4)
-51%
|
(7)
-67%
|
(8)
-18%
|
(8)
+2%
|
(11)
-46%
|
(14)
-21%
|
(12)
+13%
|
(6)
+47%
|
(1)
+87%
|
4
N/A
|
3
-19%
|
(6)
N/A
|
(7)
-17%
|
(6)
+3%
|
(6)
+2%
|
(2)
+68%
|
(6)
-209%
|
(7)
-11%
|
(5)
+20%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
2
|
4
|
4
|
4
|
4
|
4
|
13
|
17
|
15
|
16
|
7
|
3
|
3
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
|
| Net Issuance of Debt |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
1
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
3
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
3
|
3
|
|
| Cash from Financing Activities |
1
N/A
|
2
+162%
|
4
+97%
|
4
+2%
|
4
0%
|
4
+14%
|
7
+65%
|
16
+126%
|
19
+17%
|
17
-10%
|
15
-10%
|
6
-60%
|
3
-56%
|
3
+19%
|
1
-76%
|
3
+232%
|
2
-24%
|
2
+12%
|
3
+14%
|
1
-58%
|
2
+68%
|
5
+165%
|
5
+8%
|
5
-7%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
4
|
5
|
4
|
5
|
0
|
0
|
1
|
0
|
|
| Net Change in Cash |
0
N/A
|
1
+308%
|
2
+151%
|
0
-76%
|
0
-45%
|
(1)
N/A
|
(1)
-30%
|
7
N/A
|
9
+23%
|
4
-58%
|
(1)
N/A
|
(7)
-1 313%
|
(9)
-21%
|
(4)
+58%
|
(1)
+82%
|
(0)
+93%
|
(0)
-46%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-69%
|
0
+222%
|
0
-81%
|
(0)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
-149%
|
(2)
-41%
|
(3)
-80%
|
(4)
-6%
|
(5)
-33%
|
(8)
-64%
|
(9)
-19%
|
(10)
-11%
|
(13)
-29%
|
(16)
-18%
|
(13)
+15%
|
(7)
+47%
|
(1)
+84%
|
3
N/A
|
2
-35%
|
(7)
N/A
|
(7)
-6%
|
(7)
0%
|
(6)
+17%
|
(2)
+60%
|
(5)
-126%
|
(6)
-18%
|
(5)
+11%
|
|