ClearStream Energy Services Inc
TSX:CSM
Cash Flow Statement
Cash Flow Statement
ClearStream Energy Services Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(24)
|
(26)
|
(24)
|
(23)
|
(21)
|
(17)
|
(9)
|
(7)
|
(7)
|
(17)
|
(24)
|
(31)
|
(34)
|
(125)
|
(141)
|
(142)
|
(141)
|
(46)
|
(29)
|
(26)
|
(26)
|
(36)
|
(35)
|
(35)
|
(49)
|
(32)
|
(30)
|
(20)
|
1
|
(5)
|
(12)
|
(18)
|
(9)
|
4
|
5
|
4
|
(8)
|
(9)
|
(10)
|
(11)
|
(8)
|
|
| Depreciation & Amortization |
24
|
25
|
26
|
27
|
26
|
23
|
21
|
20
|
18
|
16
|
15
|
15
|
12
|
14
|
13
|
10
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
8
|
8
|
6
|
8
|
9
|
11
|
15
|
15
|
16
|
17
|
17
|
16
|
16
|
14
|
13
|
12
|
12
|
11
|
|
| Change in Deffered Taxes |
(2)
|
(5)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(7)
|
(6)
|
(8)
|
(8)
|
(3)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
7
|
5
|
1
|
6
|
10
|
4
|
6
|
4
|
4
|
24
|
24
|
24
|
38
|
92
|
99
|
99
|
83
|
13
|
4
|
6
|
0
|
11
|
11
|
9
|
29
|
17
|
18
|
9
|
(12)
|
(8)
|
(5)
|
7
|
12
|
11
|
16
|
13
|
12
|
14
|
6
|
10
|
11
|
|
| Cash Interest Paid |
31
|
23
|
12
|
12
|
13
|
23
|
25
|
28
|
25
|
18
|
15
|
18
|
13
|
17
|
20
|
18
|
18
|
9
|
14
|
10
|
10
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
(18)
|
1
|
2
|
(7)
|
20
|
2
|
(6)
|
(0)
|
(5)
|
13
|
12
|
4
|
37
|
44
|
52
|
68
|
27
|
(0)
|
(19)
|
(8)
|
(11)
|
(12)
|
(5)
|
(5)
|
(3)
|
8
|
11
|
(23)
|
(22)
|
(19)
|
29
|
41
|
28
|
41
|
(7)
|
(5)
|
(16)
|
(22)
|
(51)
|
(38)
|
|
| Cash from Operating Activities |
6
N/A
|
(19)
N/A
|
(2)
+90%
|
7
N/A
|
2
-70%
|
27
+1 230%
|
17
-39%
|
9
-47%
|
11
+21%
|
10
-3%
|
23
+121%
|
12
-46%
|
11
-8%
|
16
+36%
|
13
-16%
|
19
+47%
|
24
+22%
|
5
-81%
|
(15)
N/A
|
(28)
-91%
|
(25)
+14%
|
(28)
-13%
|
(28)
+0%
|
(23)
+17%
|
(17)
+24%
|
(12)
+30%
|
4
N/A
|
6
+61%
|
(23)
N/A
|
(20)
+11%
|
(21)
-5%
|
39
N/A
|
62
+60%
|
60
-3%
|
79
+32%
|
26
-68%
|
14
-46%
|
2
-84%
|
(13)
N/A
|
(40)
-198%
|
(23)
+43%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(8)
|
(10)
|
(10)
|
(9)
|
(8)
|
(6)
|
(7)
|
(5)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
|
| Other Items |
7
|
16
|
15
|
9
|
10
|
6
|
5
|
6
|
5
|
2
|
3
|
3
|
9
|
6
|
14
|
20
|
16
|
17
|
10
|
4
|
3
|
3
|
4
|
4
|
5
|
5
|
3
|
(51)
|
(52)
|
(54)
|
(54)
|
(1)
|
(1)
|
1
|
2
|
2
|
1
|
0
|
(1)
|
(1)
|
1
|
|
| Cash from Investing Activities |
3
N/A
|
12
+304%
|
12
+3%
|
5
-56%
|
4
-14%
|
(2)
N/A
|
(5)
-124%
|
(4)
+29%
|
(4)
-10%
|
(5)
-23%
|
(4)
+31%
|
(3)
+8%
|
3
N/A
|
3
-19%
|
11
+299%
|
18
+72%
|
14
-22%
|
15
+5%
|
8
-48%
|
1
-85%
|
0
-67%
|
1
+50%
|
2
+296%
|
3
+49%
|
2
-44%
|
2
-10%
|
(1)
N/A
|
(56)
-8 103%
|
(56)
0%
|
(58)
-4%
|
(58)
0%
|
(5)
+92%
|
(3)
+30%
|
(1)
+70%
|
0
N/A
|
(0)
N/A
|
(1)
-169%
|
(1)
-29%
|
(2)
-101%
|
(2)
+11%
|
(1)
+50%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
19
|
19
|
19
|
0
|
32
|
32
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
10
|
|
| Net Issuance of Debt |
(12)
|
(12)
|
(10)
|
4
|
(6)
|
(6)
|
(11)
|
(11)
|
(29)
|
(30)
|
(25)
|
(29)
|
(15)
|
(15)
|
(38)
|
(33)
|
(29)
|
(26)
|
1
|
20
|
17
|
20
|
15
|
12
|
6
|
1
|
(8)
|
12
|
43
|
43
|
46
|
(12)
|
(33)
|
(36)
|
(29)
|
(8)
|
(10)
|
(10)
|
(9)
|
(9)
|
(10)
|
|
| Other |
5
|
4
|
0
|
2
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
(2)
|
(9)
|
(9)
|
(8)
|
(7)
|
(0)
|
(0)
|
(0)
|
0
|
(11)
|
(7)
|
(7)
|
(3)
|
8
|
1
|
1
|
(1)
|
(1)
|
2
|
2
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(3)
|
|
| Cash from Financing Activities |
(8)
N/A
|
(8)
-10%
|
(8)
+4%
|
5
N/A
|
(6)
N/A
|
(6)
+1%
|
(12)
-83%
|
(12)
N/A
|
(12)
-2%
|
(11)
+5%
|
(6)
+45%
|
(10)
-69%
|
(15)
-39%
|
(17)
-13%
|
(46)
-180%
|
(42)
+10%
|
(38)
+10%
|
(33)
+13%
|
0
N/A
|
20
+6 666%
|
17
-12%
|
20
+18%
|
23
+15%
|
24
+2%
|
18
-23%
|
17
-10%
|
(1)
N/A
|
46
N/A
|
76
+66%
|
74
-2%
|
77
+3%
|
(10)
N/A
|
(31)
-224%
|
(36)
-14%
|
(28)
+21%
|
(9)
+69%
|
(10)
-13%
|
(10)
+0%
|
(10)
-1%
|
4
N/A
|
(3)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
(16)
N/A
|
2
N/A
|
17
+792%
|
0
-100%
|
18
+36 580%
|
(0)
N/A
|
(7)
-1 357%
|
(6)
+18%
|
(6)
-12%
|
13
N/A
|
(1)
N/A
|
0
N/A
|
2
+900%
|
(22)
N/A
|
(4)
+82%
|
0
N/A
|
(13)
N/A
|
(7)
+48%
|
(8)
-13%
|
(7)
+9%
|
(7)
+2%
|
(2)
+71%
|
4
N/A
|
3
-30%
|
6
+108%
|
2
-64%
|
(4)
N/A
|
(3)
+30%
|
(4)
-25%
|
(2)
+40%
|
24
N/A
|
27
+11%
|
23
-14%
|
51
+119%
|
17
-68%
|
3
-82%
|
(9)
N/A
|
(26)
-193%
|
(38)
-47%
|
(27)
+30%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
(23)
N/A
|
(5)
+78%
|
3
N/A
|
(3)
N/A
|
19
N/A
|
6
-65%
|
(1)
N/A
|
1
N/A
|
3
+142%
|
16
+490%
|
6
-64%
|
6
+4%
|
12
+101%
|
10
-16%
|
18
+75%
|
22
+21%
|
3
-87%
|
(17)
N/A
|
(32)
-82%
|
(28)
+13%
|
(30)
-11%
|
(29)
+4%
|
(24)
+19%
|
(20)
+15%
|
(16)
+23%
|
0
N/A
|
2
+322%
|
(27)
N/A
|
(24)
+10%
|
(25)
-5%
|
35
N/A
|
60
+71%
|
58
-3%
|
77
+33%
|
23
-70%
|
12
-49%
|
1
-94%
|
(15)
N/A
|
(41)
-176%
|
(24)
+41%
|
|