Agjunction Inc
TSX:AJX
Cash Flow Statement
Cash Flow Statement
Agjunction Inc
| 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 |
2
|
2
|
1
|
(1)
|
(29)
|
(30)
|
(29)
|
(25)
|
1
|
1
|
(0)
|
(1)
|
(17)
|
(17)
|
(16)
|
(16)
|
(9)
|
(9)
|
(12)
|
(25)
|
(18)
|
(15)
|
(14)
|
(3)
|
(3)
|
(7)
|
(9)
|
(4)
|
1
|
3
|
4
|
0
|
(6)
|
(7)
|
(8)
|
(6)
|
(5)
|
(7)
|
(8)
|
(8)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
3
|
3
|
3
|
3
|
1
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
3
|
3
|
3
|
2
|
3
|
3
|
|
| Other Non-Cash Items |
(3)
|
(5)
|
(5)
|
(3)
|
21
|
20
|
19
|
18
|
(3)
|
0
|
1
|
1
|
16
|
16
|
15
|
15
|
5
|
5
|
7
|
19
|
13
|
13
|
13
|
2
|
1
|
1
|
1
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
(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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(2)
|
(3)
|
(1)
|
4
|
4
|
4
|
2
|
0
|
2
|
3
|
4
|
2
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
1
|
5
|
3
|
1
|
5
|
2
|
3
|
1
|
(1)
|
2
|
1
|
3
|
0
|
3
|
3
|
3
|
4
|
(5)
|
(6)
|
(4)
|
(4)
|
3
|
|
| Cash from Operating Activities |
(4)
N/A
|
(2)
+48%
|
(4)
-106%
|
(3)
+43%
|
(1)
+55%
|
(3)
-150%
|
(3)
-19%
|
(3)
+11%
|
(0)
+94%
|
4
N/A
|
4
+12%
|
4
-15%
|
3
-21%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-422%
|
(2)
+36%
|
(2)
+11%
|
0
N/A
|
0
+140%
|
2
+604%
|
6
+246%
|
3
-49%
|
3
+8%
|
(3)
N/A
|
(7)
-117%
|
(1)
+87%
|
2
N/A
|
5
+132%
|
4
-26%
|
3
-17%
|
(1)
N/A
|
(1)
+30%
|
(2)
-105%
|
(9)
-460%
|
(8)
+3%
|
(9)
-2%
|
(8)
+6%
|
(2)
+77%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
|
| Other Items |
(1)
|
(4)
|
(4)
|
(4)
|
(4)
|
12
|
12
|
12
|
5
|
(1)
|
(1)
|
(1)
|
6
|
(2)
|
1
|
2
|
6
|
7
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
6
|
6
|
5
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
|
| Cash from Investing Activities |
(2)
N/A
|
(4)
-140%
|
(4)
+2%
|
(5)
-12%
|
(5)
+2%
|
11
N/A
|
12
+4%
|
12
+4%
|
5
-60%
|
(1)
N/A
|
(1)
-32%
|
(1)
+32%
|
6
N/A
|
(2)
N/A
|
0
N/A
|
1
+265%
|
5
+334%
|
6
+14%
|
4
-27%
|
3
-27%
|
(1)
N/A
|
(0)
+18%
|
(0)
-7%
|
(0)
-7%
|
(0)
+13%
|
(1)
-40%
|
(0)
+22%
|
4
N/A
|
5
+25%
|
5
-5%
|
5
-10%
|
(1)
N/A
|
(2)
-245%
|
(3)
-26%
|
(2)
+37%
|
(2)
-9%
|
(2)
+22%
|
(1)
+50%
|
(2)
-152%
|
(3)
-48%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
1
|
1
|
1
|
2
|
(2)
|
(2)
|
(1)
|
(2)
|
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)
|
(0)
|
(0)
|
1
|
1
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
7
N/A
|
1
-81%
|
1
N/A
|
1
-11%
|
2
+31%
|
(2)
N/A
|
(2)
+3%
|
(1)
+3%
|
(2)
-15%
|
0
N/A
|
0
+67%
|
0
+90%
|
0
-42%
|
0
-55%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
+50%
|
0
N/A
|
0
N/A
|
(2)
N/A
|
(2)
-2%
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-80%
|
(0)
-56%
|
(1)
-64%
|
(1)
+3%
|
(1)
N/A
|
(1)
+9%
|
(0)
+30%
|
1
N/A
|
1
+2%
|
1
-3%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
(5)
N/A
|
(7)
-41%
|
(6)
+18%
|
(4)
+31%
|
7
N/A
|
7
-2%
|
7
+13%
|
3
-61%
|
3
+2%
|
3
+6%
|
3
-5%
|
9
+204%
|
(2)
N/A
|
0
N/A
|
1
+79%
|
2
+208%
|
4
+110%
|
3
-35%
|
3
+38%
|
(0)
N/A
|
1
N/A
|
4
+169%
|
1
-80%
|
1
+43%
|
(6)
N/A
|
(8)
-36%
|
3
N/A
|
8
+120%
|
10
+31%
|
8
-19%
|
2
-77%
|
(4)
N/A
|
(4)
-7%
|
(4)
+7%
|
(11)
-177%
|
(10)
+8%
|
(8)
+20%
|
(9)
-8%
|
(4)
+58%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(3)
+42%
|
(5)
-74%
|
(3)
+33%
|
(2)
+44%
|
(4)
-97%
|
(4)
-16%
|
(3)
+19%
|
(0)
+88%
|
4
N/A
|
4
+15%
|
4
-15%
|
3
-29%
|
(1)
N/A
|
(0)
+69%
|
(1)
-308%
|
(4)
-304%
|
(3)
+30%
|
(3)
+8%
|
(0)
+85%
|
(0)
+28%
|
1
N/A
|
5
+328%
|
2
-54%
|
3
+12%
|
(4)
N/A
|
(8)
-97%
|
(2)
+79%
|
1
N/A
|
4
+219%
|
3
-31%
|
2
-14%
|
(2)
N/A
|
(2)
-10%
|
(2)
-4%
|
(9)
-367%
|
(9)
+6%
|
(8)
+5%
|
(8)
-2%
|
(2)
+75%
|
|