Prairie Provident Resources Inc
TSX:PPR
Cash Flow Statement
Cash Flow Statement
Prairie Provident Resources Inc
| 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 |
(60)
|
(35)
|
(68)
|
(67)
|
(60)
|
(56)
|
(12)
|
(12)
|
(48)
|
(67)
|
(83)
|
(74)
|
(33)
|
(42)
|
(24)
|
(24)
|
(33)
|
(80)
|
(101)
|
(107)
|
(91)
|
(34)
|
7
|
6
|
10
|
20
|
(0)
|
8
|
(2)
|
7
|
(5)
|
(7)
|
(20)
|
(33)
|
(30)
|
(22)
|
(17)
|
(18)
|
(18)
|
(31)
|
|
| Depreciation & Amortization |
21
|
20
|
19
|
18
|
21
|
25
|
29
|
33
|
35
|
34
|
33
|
33
|
30
|
32
|
35
|
37
|
43
|
42
|
38
|
34
|
30
|
27
|
26
|
25
|
25
|
24
|
25
|
24
|
23
|
22
|
19
|
19
|
17
|
15
|
14
|
10
|
9
|
9
|
10
|
10
|
|
| Change in Deffered Taxes |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Other Non-Cash Items |
63
|
35
|
66
|
60
|
50
|
47
|
2
|
2
|
35
|
53
|
68
|
59
|
8
|
15
|
(5)
|
(6)
|
10
|
54
|
76
|
82
|
66
|
14
|
(26)
|
(21)
|
(23)
|
(28)
|
(5)
|
(17)
|
(11)
|
(28)
|
(19)
|
(14)
|
10
|
19
|
14
|
11
|
9
|
15
|
21
|
27
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
0
|
9
|
5
|
2
|
1
|
1
|
(1)
|
(1)
|
0
|
|
| Change in Working Capital |
(4)
|
(3)
|
(1)
|
(1)
|
(2)
|
(6)
|
(8)
|
(9)
|
(5)
|
(2)
|
1
|
1
|
12
|
2
|
(2)
|
(6)
|
(15)
|
(3)
|
2
|
3
|
5
|
6
|
2
|
5
|
(3)
|
(9)
|
(6)
|
(1)
|
14
|
16
|
8
|
(4)
|
(16)
|
(10)
|
1
|
1
|
(1)
|
(7)
|
(7)
|
(3)
|
|
| Cash from Operating Activities |
21
N/A
|
17
-18%
|
16
-6%
|
10
-36%
|
8
-20%
|
9
+14%
|
11
+15%
|
15
+36%
|
17
+14%
|
18
+10%
|
19
+4%
|
20
+3%
|
17
-15%
|
6
-62%
|
4
-35%
|
1
-79%
|
4
+403%
|
14
+209%
|
15
+14%
|
12
-20%
|
10
-18%
|
13
+23%
|
10
-24%
|
15
+57%
|
10
-35%
|
8
-22%
|
14
+82%
|
15
+12%
|
24
+59%
|
18
-28%
|
3
-85%
|
(6)
N/A
|
(11)
-87%
|
(9)
+17%
|
(2)
+79%
|
0
N/A
|
0
-54%
|
(2)
N/A
|
6
N/A
|
4
-24%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(25)
|
(34)
|
(25)
|
(33)
|
(35)
|
(31)
|
(35)
|
(29)
|
(24)
|
(31)
|
(31)
|
(28)
|
(29)
|
(19)
|
(18)
|
(17)
|
(12)
|
(12)
|
(9)
|
(7)
|
(4)
|
(5)
|
(7)
|
(12)
|
(15)
|
(18)
|
(19)
|
(22)
|
(19)
|
(12)
|
(9)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(11)
|
(18)
|
(21)
|
(20)
|
|
| Other Items |
2
|
3
|
(1)
|
2
|
2
|
(40)
|
(40)
|
(44)
|
(42)
|
6
|
3
|
2
|
7
|
(0)
|
5
|
4
|
(2)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
3
|
5
|
1
|
3
|
(1)
|
(4)
|
1
|
(2)
|
0
|
24
|
24
|
24
|
24
|
3
|
(1)
|
(1)
|
|
| Cash from Investing Activities |
(23)
N/A
|
(31)
-37%
|
(26)
+18%
|
(30)
-17%
|
(33)
-8%
|
(71)
-118%
|
(74)
-4%
|
(73)
+2%
|
(65)
+10%
|
(25)
+62%
|
(28)
-14%
|
(26)
+8%
|
(22)
+14%
|
(19)
+13%
|
(12)
+38%
|
(12)
0%
|
(14)
-12%
|
(11)
+17%
|
(10)
+9%
|
(8)
+24%
|
(5)
+36%
|
(6)
-23%
|
(6)
-2%
|
(10)
-61%
|
(11)
-14%
|
(13)
-9%
|
(18)
-43%
|
(19)
-5%
|
(20)
-8%
|
(16)
+20%
|
(8)
+49%
|
(3)
+62%
|
(1)
+82%
|
23
N/A
|
22
-4%
|
21
-4%
|
14
-36%
|
(16)
N/A
|
(21)
-37%
|
(21)
+2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
5
|
13
|
13
|
13
|
8
|
0
|
(0)
|
(0)
|
5
|
5
|
5
|
5
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
7
|
9
|
18
|
18
|
11
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
3
|
15
|
47
|
51
|
48
|
45
|
17
|
19
|
15
|
3
|
9
|
5
|
9
|
9
|
(2)
|
(5)
|
(5)
|
(4)
|
(6)
|
(4)
|
(6)
|
(2)
|
3
|
4
|
4
|
0
|
3
|
1
|
4
|
2
|
(23)
|
(20)
|
(21)
|
(20)
|
0
|
(2)
|
(2)
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
|
| Cash from Financing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
-9%
|
2
N/A
|
19
+702%
|
58
+198%
|
62
+7%
|
59
-5%
|
49
-17%
|
14
-72%
|
16
+12%
|
11
-27%
|
6
-45%
|
11
+85%
|
8
-33%
|
11
+47%
|
8
-30%
|
(2)
N/A
|
(5)
-133%
|
(5)
+16%
|
(4)
+10%
|
(5)
-31%
|
(4)
+34%
|
(5)
-48%
|
(1)
+83%
|
4
N/A
|
5
+23%
|
4
-15%
|
1
-88%
|
3
+500%
|
6
+81%
|
9
+60%
|
6
-28%
|
(19)
N/A
|
(20)
-9%
|
(15)
+28%
|
(11)
+28%
|
18
N/A
|
16
-12%
|
9
-43%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
(14)
-545%
|
(10)
+30%
|
(18)
-75%
|
(5)
+71%
|
(4)
+18%
|
(2)
+62%
|
1
N/A
|
1
-45%
|
8
+1 404%
|
7
-15%
|
5
-23%
|
1
-90%
|
(2)
N/A
|
(0)
+87%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
1
+2 080%
|
1
-6%
|
(0)
N/A
|
(0)
-46%
|
(3)
-611%
|
(1)
+70%
|
1
N/A
|
1
-6%
|
5
+397%
|
4
-4%
|
(0)
N/A
|
0
N/A
|
(5)
N/A
|
(5)
+2%
|
(0)
+94%
|
6
N/A
|
3
-55%
|
1
-81%
|
(0)
N/A
|
(8)
-17 949%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(17)
-341%
|
(9)
+45%
|
(22)
-142%
|
(27)
-19%
|
(22)
+19%
|
(24)
-10%
|
(14)
+40%
|
(7)
+51%
|
(12)
-78%
|
(12)
+6%
|
(9)
+26%
|
(13)
-49%
|
(13)
+1%
|
(13)
-5%
|
(16)
-17%
|
(8)
+51%
|
2
N/A
|
7
+282%
|
5
-18%
|
6
+16%
|
7
+21%
|
3
-62%
|
3
+22%
|
(5)
N/A
|
(10)
-100%
|
(5)
+52%
|
(6)
-26%
|
5
N/A
|
6
+8%
|
(6)
N/A
|
(7)
-11%
|
(11)
-65%
|
(10)
+13%
|
(4)
+63%
|
(2)
+35%
|
(11)
-357%
|
(20)
-84%
|
(15)
+24%
|
(16)
-6%
|
|