Cathedral Energy Services Ltd
TSX:CET
Cash Flow Statement
Cash Flow Statement
Cathedral Energy Services Ltd
| 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 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(3)
|
10
|
7
|
(8)
|
(23)
|
(29)
|
(18)
|
(10)
|
(0)
|
3
|
(4)
|
3
|
4
|
0
|
(2)
|
(5)
|
(4)
|
(17)
|
(21)
|
(24)
|
(31)
|
(19)
|
(28)
|
(27)
|
(27)
|
(28)
|
(17)
|
(19)
|
(14)
|
(9)
|
(4)
|
(1)
|
7
|
18
|
17
|
22
|
19
|
11
|
21
|
|
| Depreciation & Amortization |
20
|
19
|
19
|
20
|
20
|
21
|
21
|
15
|
15
|
14
|
9
|
12
|
11
|
9
|
11
|
11
|
11
|
11
|
11
|
13
|
16
|
18
|
21
|
21
|
20
|
19
|
17
|
16
|
14
|
13
|
13
|
13
|
14
|
16
|
25
|
32
|
38
|
45
|
45
|
49
|
52
|
|
| Other Non-Cash Items |
10
|
10
|
16
|
5
|
5
|
13
|
16
|
17
|
3
|
(5)
|
(11)
|
(14)
|
(1)
|
(3)
|
(5)
|
(0)
|
(2)
|
(3)
|
(4)
|
5
|
5
|
8
|
11
|
(4)
|
6
|
4
|
4
|
8
|
0
|
2
|
1
|
(2)
|
(3)
|
(3)
|
(14)
|
16
|
2
|
2
|
31
|
28
|
33
|
|
| Cash Taxes Paid |
4
|
3
|
1
|
1
|
2
|
1
|
3
|
4
|
2
|
2
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
5
|
6
|
|
| Cash Interest Paid |
3
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
6
|
8
|
9
|
10
|
8
|
9
|
|
| Change in Working Capital |
(7)
|
(4)
|
(2)
|
2
|
25
|
21
|
23
|
22
|
9
|
12
|
8
|
3
|
(6)
|
(10)
|
(9)
|
(8)
|
(1)
|
(3)
|
(2)
|
3
|
1
|
2
|
7
|
7
|
6
|
7
|
7
|
5
|
5
|
6
|
(4)
|
(5)
|
(12)
|
(10)
|
(9)
|
(27)
|
(7)
|
(13)
|
(26)
|
(18)
|
(44)
|
|
| Cash from Operating Activities |
20
N/A
|
25
+21%
|
31
+26%
|
37
+19%
|
57
+55%
|
46
-20%
|
36
-21%
|
26
-28%
|
8
-69%
|
11
+30%
|
6
-40%
|
4
-35%
|
(1)
N/A
|
(1)
-98%
|
1
N/A
|
3
+120%
|
6
+92%
|
(0)
N/A
|
1
N/A
|
4
+155%
|
1
-80%
|
4
+461%
|
8
+97%
|
5
-42%
|
4
-23%
|
3
-10%
|
1
-74%
|
1
+38%
|
3
+129%
|
1
-46%
|
(4)
N/A
|
(3)
+10%
|
(5)
-39%
|
2
N/A
|
9
+469%
|
40
+351%
|
50
+24%
|
56
+14%
|
69
+23%
|
70
+1%
|
62
-12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(32)
|
(32)
|
(34)
|
(31)
|
(25)
|
(20)
|
(10)
|
(7)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(7)
|
(11)
|
(15)
|
(17)
|
(17)
|
(17)
|
(15)
|
(12)
|
(10)
|
(6)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(26)
|
(14)
|
(97)
|
(131)
|
(23)
|
(44)
|
(2)
|
(74)
|
(76)
|
|
| Other Items |
23
|
22
|
4
|
4
|
10
|
11
|
7
|
10
|
4
|
3
|
6
|
4
|
22
|
24
|
26
|
28
|
9
|
12
|
10
|
11
|
12
|
9
|
6
|
7
|
6
|
5
|
6
|
3
|
2
|
2
|
3
|
6
|
8
|
(11)
|
(15)
|
(0)
|
(82)
|
(60)
|
(62)
|
4
|
(2)
|
|
| Cash from Investing Activities |
(9)
N/A
|
(11)
-19%
|
(30)
-184%
|
(27)
+11%
|
(15)
+44%
|
(9)
+38%
|
(3)
+70%
|
3
N/A
|
1
-78%
|
2
+254%
|
5
+103%
|
3
-26%
|
21
+495%
|
20
-2%
|
19
-7%
|
17
-12%
|
(5)
N/A
|
(5)
+14%
|
(7)
-46%
|
(6)
+8%
|
(3)
+58%
|
(3)
-17%
|
(4)
-15%
|
1
N/A
|
1
-20%
|
2
+94%
|
4
+96%
|
1
-84%
|
(0)
N/A
|
(1)
-560%
|
(1)
+17%
|
1
N/A
|
(19)
N/A
|
(24)
-30%
|
(112)
-358%
|
(131)
-18%
|
(106)
+20%
|
(104)
+2%
|
(64)
+38%
|
(70)
-9%
|
(78)
-11%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
13
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
3
|
10
|
31
|
28
|
32
|
27
|
16
|
14
|
13
|
10
|
|
| Net Issuance of Debt |
(5)
|
(4)
|
16
|
8
|
(23)
|
(27)
|
(30)
|
(24)
|
(8)
|
(8)
|
(9)
|
(5)
|
(28)
|
(26)
|
(26)
|
(27)
|
3
|
5
|
7
|
6
|
3
|
2
|
(2)
|
(3)
|
(3)
|
(5)
|
(9)
|
(7)
|
(4)
|
(5)
|
2
|
2
|
14
|
3
|
82
|
71
|
53
|
47
|
(11)
|
(6)
|
1
|
|
| Cash Paid for Dividends |
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(10)
|
(9)
|
(7)
|
(4)
|
(3)
|
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 |
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(5)
|
(3)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(6)
|
(8)
|
(9)
|
(8)
|
(8)
|
(9)
|
|
| Cash from Financing Activities |
(19)
N/A
|
(16)
+13%
|
3
N/A
|
(6)
N/A
|
(37)
-537%
|
(40)
-8%
|
(41)
-3%
|
(34)
+19%
|
(14)
+59%
|
(12)
+13%
|
(12)
-3%
|
(7)
+42%
|
(19)
-161%
|
(17)
+7%
|
(17)
+4%
|
(19)
-13%
|
1
N/A
|
4
+313%
|
6
+42%
|
7
+9%
|
2
-70%
|
1
-59%
|
(3)
N/A
|
(5)
-77%
|
(5)
+6%
|
(7)
-33%
|
(11)
-53%
|
(8)
+25%
|
(6)
+29%
|
(3)
+51%
|
7
N/A
|
4
-33%
|
22
+400%
|
33
+48%
|
108
+225%
|
98
-10%
|
72
-26%
|
55
-24%
|
(5)
N/A
|
(1)
+84%
|
3
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
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
|
2
|
3
|
1
|
4
|
0
|
1
|
|
| Net Change in Cash |
(6)
N/A
|
(2)
+70%
|
4
N/A
|
5
+8%
|
6
+24%
|
(3)
N/A
|
(7)
-140%
|
(4)
+49%
|
(5)
-23%
|
2
N/A
|
(1)
N/A
|
0
N/A
|
2
+231%
|
2
+19%
|
4
+84%
|
1
-78%
|
1
+53%
|
(1)
N/A
|
1
N/A
|
4
+483%
|
0
-98%
|
2
+2 400%
|
2
-10%
|
0
-77%
|
(0)
N/A
|
(1)
-617%
|
(6)
-328%
|
(6)
-12%
|
(4)
+42%
|
(3)
+19%
|
2
N/A
|
2
+14%
|
(1)
N/A
|
10
N/A
|
5
-49%
|
8
+54%
|
19
+130%
|
9
-54%
|
3
-62%
|
(0)
N/A
|
(12)
-2 630%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(11)
N/A
|
(7)
+33%
|
(3)
+64%
|
6
N/A
|
32
+420%
|
26
-19%
|
26
-1%
|
19
-27%
|
5
-72%
|
10
+80%
|
5
-43%
|
3
-41%
|
(2)
N/A
|
(5)
-134%
|
(6)
-16%
|
(8)
-36%
|
(9)
-9%
|
(17)
-87%
|
(16)
+8%
|
(14)
+13%
|
(14)
-3%
|
(8)
+44%
|
(2)
+81%
|
(1)
+18%
|
(1)
+1%
|
0
N/A
|
(1)
N/A
|
(1)
-9%
|
1
N/A
|
(2)
N/A
|
(8)
-401%
|
(9)
-17%
|
(31)
-244%
|
(12)
+61%
|
(88)
-615%
|
(91)
-4%
|
26
N/A
|
13
-53%
|
67
+432%
|
(4)
N/A
|
(14)
-286%
|
|