Max Resource Corp
OTC:MXROF
Cash Flow Statement
Cash Flow Statement
Max Resource Corp
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(5)
|
|
| 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
|
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
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
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
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+4%
|
(1)
-15%
|
(1)
-7%
|
(1)
-8%
|
(0)
+27%
|
(0)
+19%
|
(0)
+24%
|
(0)
+31%
|
(0)
+10%
|
(0)
+11%
|
(0)
-13%
|
(0)
+6%
|
(0)
+12%
|
(0)
+27%
|
(0)
-64%
|
(0)
-28%
|
(0)
N/A
|
(0)
N/A
|
(0)
+48%
|
(0)
+58%
|
(0)
-160%
|
(0)
+8%
|
(0)
-8%
|
(0)
-46%
|
(1)
-395%
|
(2)
-117%
|
(3)
-30%
|
(3)
-30%
|
(4)
-12%
|
(4)
-1%
|
(4)
-11%
|
(4)
+14%
|
(3)
+17%
|
(2)
+29%
|
(2)
+3%
|
(3)
-63%
|
(4)
-31%
|
(5)
-11%
|
(5)
-2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Other Items |
0
|
1
|
1
|
1
|
1
|
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 |
(1)
N/A
|
(0)
+58%
|
(1)
-11%
|
(0)
+87%
|
0
N/A
|
(1)
N/A
|
(0)
+47%
|
(0)
+15%
|
(0)
+61%
|
(0)
-55%
|
(0)
-118%
|
(0)
-11%
|
(0)
+15%
|
(0)
+17%
|
(0)
+72%
|
(0)
+88%
|
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)
+49%
|
(0)
-143%
|
(0)
N/A
|
(0)
+80%
|
(0)
+54%
|
0
N/A
|
0
+20%
|
(0)
N/A
|
(1)
-208%
|
(1)
-9%
|
(2)
-23%
|
(1)
+25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
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
|
4
|
4
|
4
|
5
|
2
|
3
|
4
|
2
|
2
|
3
|
9
|
9
|
9
|
8
|
|
| 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)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(0)
|
0
|
(1)
|
(1)
|
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 Financing Activities |
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
N/A
|
0
N/A
|
0
N/A
|
0
+3%
|
0
-84%
|
0
N/A
|
0
+440%
|
0
+19%
|
0
-9%
|
0
N/A
|
0
-72%
|
0
-88%
|
0
+3 100%
|
0
N/A
|
0
-3%
|
0
+19%
|
1
+200%
|
4
+272%
|
4
+2%
|
4
0%
|
5
+17%
|
2
-54%
|
3
+35%
|
4
+19%
|
2
-49%
|
2
-4%
|
3
+56%
|
9
+220%
|
9
+5%
|
9
-1%
|
8
-10%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(0)
+71%
|
(1)
-254%
|
(1)
+41%
|
(1)
-7%
|
(1)
-76%
|
(1)
+34%
|
(1)
+19%
|
(0)
+47%
|
(0)
+87%
|
(0)
-450%
|
(0)
-27%
|
(0)
+29%
|
(0)
-95%
|
(0)
+64%
|
0
N/A
|
0
+13%
|
0
-33%
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
-6%
|
0
+6%
|
0
-6%
|
2
+1 129%
|
1
-38%
|
1
-53%
|
1
+19%
|
(2)
N/A
|
(1)
+30%
|
(0)
+89%
|
(1)
-615%
|
(0)
+75%
|
0
N/A
|
4
+1 948%
|
3
-18%
|
2
-29%
|
2
-25%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-4%
|
(2)
-7%
|
(1)
+23%
|
(1)
+2%
|
(1)
+20%
|
(1)
+33%
|
(1)
+19%
|
(0)
+45%
|
(0)
-6%
|
(1)
-46%
|
(1)
-12%
|
(1)
+12%
|
(0)
+12%
|
(0)
+57%
|
(0)
N/A
|
(0)
-21%
|
(0)
N/A
|
(0)
N/A
|
(0)
+48%
|
(0)
+58%
|
(0)
-160%
|
(0)
+8%
|
(0)
-8%
|
(0)
-46%
|
(1)
-395%
|
(2)
-117%
|
(3)
-42%
|
(3)
-20%
|
(4)
-12%
|
(4)
-1%
|
(4)
-5%
|
(4)
+9%
|
(3)
+18%
|
(2)
+29%
|
(3)
-23%
|
(5)
-76%
|
(6)
-25%
|
(7)
-14%
|
(6)
+5%
|
|