Conifex Timber Inc
TSX:CFF
Cash Flow Statement
Cash Flow Statement
Conifex Timber Inc
| 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 | 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 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
0
|
(0)
|
(0)
|
(7)
|
(8)
|
(10)
|
(12)
|
(7)
|
(9)
|
(11)
|
(13)
|
(14)
|
(13)
|
(17)
|
(20)
|
(19)
|
(20)
|
(16)
|
(3)
|
1
|
5
|
10
|
5
|
5
|
6
|
5
|
5
|
(10)
|
(17)
|
(17)
|
10
|
58
|
65
|
70
|
40
|
9
|
14
|
17
|
21
|
26
|
24
|
(7)
|
(21)
|
(40)
|
(61)
|
(30)
|
(27)
|
(20)
|
(2)
|
(7)
|
6
|
35
|
32
|
27
|
34
|
20
|
22
|
24
|
5
|
(16)
|
(25)
|
(31)
|
(27)
|
(28)
|
(23)
|
(30)
|
(25)
|
(23)
|
(36)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
6
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
9
|
9
|
10
|
10
|
11
|
11
|
13
|
14
|
16
|
18
|
18
|
18
|
18
|
18
|
19
|
18
|
18
|
18
|
19
|
22
|
26
|
31
|
33
|
32
|
13
|
7
|
1
|
(3)
|
10
|
9
|
10
|
10
|
11
|
12
|
12
|
10
|
8
|
8
|
8
|
10
|
12
|
12
|
13
|
10
|
11
|
11
|
10
|
12
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
3
|
5
|
6
|
5
|
4
|
5
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
8
|
9
|
10
|
(18)
|
(49)
|
(49)
|
(49)
|
(20)
|
11
|
10
|
13
|
14
|
17
|
19
|
21
|
18
|
13
|
13
|
25
|
24
|
26
|
22
|
6
|
9
|
17
|
17
|
15
|
18
|
14
|
14
|
13
|
6
|
(2)
|
(5)
|
(8)
|
(7)
|
(4)
|
(3)
|
5
|
5
|
7
|
4
|
|
| 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
|
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
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
6
|
7
|
9
|
9
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
10
|
14
|
18
|
19
|
21
|
22
|
22
|
20
|
15
|
10
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
5
|
5
|
8
|
9
|
6
|
7
|
7
|
8
|
|
| Change in Working Capital |
(0)
|
(0)
|
0
|
0
|
(6)
|
(2)
|
(2)
|
(5)
|
1
|
(6)
|
(7)
|
(16)
|
(13)
|
(8)
|
(5)
|
(6)
|
(0)
|
(1)
|
(2)
|
3
|
4
|
(4)
|
(10)
|
(22)
|
(16)
|
(9)
|
(3)
|
6
|
7
|
(6)
|
(10)
|
(8)
|
(14)
|
(14)
|
(16)
|
(20)
|
(13)
|
(6)
|
(17)
|
(14)
|
(14)
|
(21)
|
12
|
29
|
38
|
74
|
36
|
19
|
(6)
|
(38)
|
(15)
|
(15)
|
(19)
|
(20)
|
(26)
|
(32)
|
(13)
|
(11)
|
(21)
|
(7)
|
(10)
|
6
|
30
|
33
|
26
|
11
|
7
|
(6)
|
(3)
|
22
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+50%
|
(0)
-200%
|
(0)
-33%
|
(11)
-26 250%
|
(9)
+15%
|
(11)
-20%
|
(15)
-37%
|
(5)
+65%
|
(12)
-133%
|
(14)
-17%
|
(24)
-72%
|
(22)
+9%
|
(14)
+37%
|
(13)
+10%
|
(14)
-12%
|
(6)
+56%
|
(8)
-34%
|
(7)
+21%
|
12
N/A
|
17
+34%
|
12
-26%
|
12
-2%
|
(2)
N/A
|
5
N/A
|
14
+198%
|
20
+47%
|
29
+44%
|
16
-43%
|
1
-95%
|
(1)
N/A
|
2
N/A
|
12
+413%
|
20
+63%
|
24
+17%
|
18
-22%
|
26
+43%
|
36
+38%
|
32
-13%
|
38
+21%
|
49
+27%
|
44
-9%
|
52
+18%
|
56
+9%
|
44
-21%
|
58
+32%
|
43
-27%
|
23
-45%
|
1
-96%
|
(20)
N/A
|
(6)
+69%
|
9
N/A
|
43
+391%
|
40
-7%
|
27
-33%
|
32
+19%
|
33
+3%
|
35
+7%
|
25
-29%
|
12
-52%
|
(20)
N/A
|
(15)
+26%
|
4
N/A
|
11
+216%
|
7
-43%
|
(5)
N/A
|
(7)
-35%
|
(15)
-131%
|
(9)
+44%
|
3
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(19)
|
(26)
|
(28)
|
(30)
|
(18)
|
(13)
|
(14)
|
(17)
|
(23)
|
(29)
|
(29)
|
(27)
|
(28)
|
(47)
|
(61)
|
(73)
|
(83)
|
(73)
|
(62)
|
(54)
|
(55)
|
(41)
|
(34)
|
(26)
|
(11)
|
(18)
|
(44)
|
(56)
|
(73)
|
(73)
|
(54)
|
(50)
|
(33)
|
(28)
|
(20)
|
(13)
|
(9)
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
(4)
|
(5)
|
(5)
|
(6)
|
(8)
|
(8)
|
(13)
|
(14)
|
(12)
|
(10)
|
(8)
|
(7)
|
(6)
|
(8)
|
(6)
|
(4)
|
0
|
(3)
|
(3)
|
|
| Other Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(34)
|
(34)
|
(34)
|
(33)
|
2
|
2
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
0
|
6
|
12
|
12
|
32
|
26
|
23
|
23
|
3
|
3
|
0
|
0
|
0
|
(222)
|
(222)
|
(220)
|
(207)
|
15
|
50
|
273
|
258
|
258
|
224
|
(1)
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
0
|
1
|
0
|
2
|
1
|
0
|
1
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+20%
|
(2)
-153%
|
(4)
-121%
|
(40)
-826%
|
(53)
-31%
|
(60)
-14%
|
(61)
-1%
|
(28)
+54%
|
(16)
+41%
|
(13)
+21%
|
(14)
-11%
|
(18)
-25%
|
(25)
-39%
|
(28)
-13%
|
(29)
-2%
|
(27)
+7%
|
(28)
-2%
|
(47)
-71%
|
(66)
-40%
|
(79)
-20%
|
(89)
-13%
|
(78)
+12%
|
(62)
+20%
|
(53)
+15%
|
(49)
+8%
|
(30)
+40%
|
(23)
+24%
|
6
N/A
|
15
+168%
|
5
-63%
|
(21)
N/A
|
(53)
-152%
|
(70)
-31%
|
(73)
-4%
|
(54)
+26%
|
(50)
+8%
|
(255)
-414%
|
(250)
+2%
|
(241)
+4%
|
(220)
+9%
|
7
N/A
|
47
+607%
|
271
+474%
|
258
-5%
|
257
0%
|
221
-14%
|
(4)
N/A
|
(5)
-17%
|
(5)
-9%
|
(6)
-8%
|
(7)
-19%
|
(8)
-9%
|
(11)
-49%
|
(13)
-14%
|
(11)
+13%
|
(11)
+6%
|
(8)
+29%
|
(5)
+31%
|
(5)
+11%
|
(6)
-29%
|
(4)
+25%
|
(4)
+9%
|
(3)
+30%
|
(3)
-16%
|
(3)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
86
|
86
|
86
|
86
|
0
|
0
|
0
|
27
|
27
|
27
|
36
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14
|
14
|
14
|
14
|
0
|
0
|
61
|
61
|
61
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(5)
|
(6)
|
(14)
|
(14)
|
(10)
|
(10)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
1
|
0
|
8
|
10
|
11
|
14
|
9
|
7
|
6
|
3
|
12
|
12
|
10
|
10
|
(2)
|
3
|
(9)
|
23
|
38
|
59
|
79
|
62
|
55
|
42
|
37
|
17
|
8
|
(2)
|
(25)
|
(18)
|
(16)
|
5
|
27
|
33
|
39
|
19
|
9
|
165
|
160
|
149
|
128
|
(49)
|
(70)
|
(255)
|
(226)
|
(214)
|
(196)
|
(4)
|
(4)
|
(4)
|
(4)
|
2
|
(4)
|
(3)
|
3
|
3
|
8
|
8
|
1
|
(6)
|
8
|
12
|
14
|
23
|
8
|
6
|
|
| Cash Paid for Dividends |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
2
|
3
|
2
|
1
|
(2)
|
1
|
0
|
1
|
(1)
|
(4)
|
(4)
|
(5)
|
30
|
29
|
28
|
27
|
(8)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(7)
|
(10)
|
(17)
|
(23)
|
(27)
|
(31)
|
(33)
|
(37)
|
(37)
|
(30)
|
(21)
|
(10)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(6)
|
(4)
|
(4)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(4)
|
(7)
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
1
-43%
|
9
+781%
|
11
+23%
|
97
+813%
|
100
+3%
|
95
-5%
|
93
-2%
|
6
-94%
|
3
-43%
|
12
+255%
|
38
+225%
|
36
-6%
|
39
+9%
|
36
-7%
|
14
-62%
|
1
-93%
|
30
+2 806%
|
39
+33%
|
60
+51%
|
79
+33%
|
61
-23%
|
51
-16%
|
38
-26%
|
32
-15%
|
47
+45%
|
37
-22%
|
26
-30%
|
2
-92%
|
(27)
N/A
|
(25)
+7%
|
9
N/A
|
31
+235%
|
38
+24%
|
44
+16%
|
12
-74%
|
(1)
N/A
|
209
N/A
|
197
-6%
|
182
-8%
|
157
-13%
|
(82)
N/A
|
(107)
-30%
|
(292)
-173%
|
(256)
+12%
|
(235)
+8%
|
(207)
+12%
|
(13)
+94%
|
(16)
-20%
|
(17)
-10%
|
(26)
-48%
|
(17)
+35%
|
(21)
-25%
|
(26)
-26%
|
(10)
+62%
|
(10)
-3%
|
(5)
+47%
|
4
N/A
|
(3)
N/A
|
(8)
-191%
|
6
N/A
|
9
+49%
|
10
+18%
|
18
+78%
|
4
-78%
|
(1)
N/A
|
|
| 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
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
-1 250%
|
(0)
+89%
|
(0)
-33%
|
(10)
-24 350%
|
(9)
+11%
|
(4)
+53%
|
(9)
-107%
|
52
N/A
|
35
-33%
|
21
-41%
|
8
-62%
|
(44)
N/A
|
(27)
+38%
|
(14)
+49%
|
10
N/A
|
12
+22%
|
6
-50%
|
1
-77%
|
(3)
N/A
|
(9)
-239%
|
15
N/A
|
5
-69%
|
(9)
N/A
|
5
N/A
|
(14)
N/A
|
(7)
+53%
|
4
N/A
|
(4)
N/A
|
(1)
+74%
|
7
N/A
|
6
-13%
|
20
+254%
|
8
-58%
|
5
-47%
|
7
+44%
|
4
-38%
|
5
+18%
|
3
-33%
|
(4)
N/A
|
(2)
+53%
|
(1)
+34%
|
(1)
+11%
|
(2)
-100%
|
(18)
-651%
|
(17)
+5%
|
(17)
-1%
|
1
N/A
|
2
+100%
|
1
-41%
|
7
+386%
|
(9)
N/A
|
22
N/A
|
17
-23%
|
(5)
N/A
|
8
N/A
|
5
-46%
|
(2)
N/A
|
2
N/A
|
(10)
N/A
|
(36)
-272%
|
(18)
+50%
|
(4)
+76%
|
(1)
+77%
|
6
N/A
|
(1)
N/A
|
(1)
+35%
|
(0)
+90%
|
(8)
-13 957%
|
(1)
+91%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+50%
|
(0)
-200%
|
(0)
-33%
|
(11)
-28 250%
|
(10)
+14%
|
(13)
-31%
|
(19)
-50%
|
(11)
+41%
|
(31)
-180%
|
(41)
-29%
|
(52)
-28%
|
(52)
0%
|
(32)
+38%
|
(25)
+22%
|
(28)
-9%
|
(23)
+18%
|
(32)
-39%
|
(35)
-12%
|
(17)
+53%
|
(10)
+39%
|
(15)
-48%
|
(35)
-130%
|
(63)
-82%
|
(69)
-9%
|
(70)
-1%
|
(53)
+24%
|
(33)
+37%
|
(37)
-11%
|
(55)
-47%
|
(42)
+23%
|
(32)
+24%
|
(14)
+57%
|
9
N/A
|
6
-35%
|
(26)
N/A
|
(30)
-16%
|
(37)
-23%
|
(41)
-13%
|
(16)
+61%
|
(1)
+93%
|
11
N/A
|
23
+112%
|
36
+53%
|
31
-12%
|
50
+59%
|
40
-19%
|
22
-46%
|
0
-98%
|
(21)
N/A
|
(9)
+59%
|
5
N/A
|
38
+642%
|
34
-9%
|
20
-41%
|
24
+20%
|
24
+0%
|
23
-8%
|
11
-50%
|
0
N/A
|
(30)
N/A
|
(22)
+26%
|
(3)
+87%
|
5
N/A
|
(1)
N/A
|
(11)
-645%
|
(11)
-1%
|
(15)
-43%
|
(12)
+22%
|
0
N/A
|
|