Fax Capital Corp
TSX:FXC
Cash Flow Statement
Cash Flow Statement
Fax Capital Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(11)
|
(5)
|
6
|
19
|
41
|
50
|
31
|
15
|
(3)
|
|
| Depreciation & Amortization |
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
|
2
|
3
|
5
|
4
|
1
|
(2)
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
9
|
3
|
(8)
|
(23)
|
(47)
|
(57)
|
(37)
|
(19)
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
|
| Cash Interest Paid |
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
|
1
|
0
|
1
|
1
|
1
|
(32)
|
(64)
|
(69)
|
(75)
|
(50)
|
(31)
|
(35)
|
(31)
|
(28)
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+39%
|
(0)
-29%
|
(0)
+17%
|
(0)
-213%
|
(1)
-87%
|
(1)
-33%
|
(1)
-8%
|
(1)
-10%
|
(34)
-2 335%
|
(66)
-95%
|
(71)
-8%
|
(78)
-9%
|
(53)
+32%
|
(33)
+37%
|
(38)
-14%
|
(34)
+12%
|
(31)
+9%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
-86%
|
2
+5 500%
|
2
N/A
|
2
N/A
|
2
-2%
|
(0)
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
+33%
|
(0)
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
4
|
0
|
4
|
0
|
190
|
190
|
190
|
190
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(6)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
(16)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
N/A
|
4
N/A
|
0
N/A
|
4
N/A
|
3
-20%
|
184
+5 640%
|
184
N/A
|
184
0%
|
185
+0%
|
(1)
N/A
|
(1)
-13%
|
(1)
-23%
|
(1)
-38%
|
(0)
+84%
|
(17)
-8 711%
|
|
| Change in Cash | |||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
1
N/A
|
1
+2%
|
5
+257%
|
5
-9%
|
3
-39%
|
2
-31%
|
183
+9 325%
|
151
-18%
|
119
-21%
|
114
-4%
|
(78)
N/A
|
(53)
+32%
|
(34)
+36%
|
(39)
-15%
|
(34)
+14%
|
(47)
-40%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+46%
|
(0)
-29%
|
(0)
+17%
|
(0)
-213%
|
(1)
-89%
|
(1)
-34%
|
(1)
-8%
|
(1)
-9%
|
(34)
-2 302%
|
(66)
-95%
|
(71)
-8%
|
(78)
-9%
|
(53)
+32%
|
(33)
+37%
|
(38)
-14%
|
(34)
+12%
|
(31)
+9%
|
|