Points.com Inc
TSX:PTS
Cash Flow Statement
Cash Flow Statement
Points.com Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
5
|
8
|
8
|
7
|
7
|
4
|
4
|
5
|
6
|
5
|
6
|
6
|
6
|
5
|
4
|
4
|
3
|
(2)
|
(2)
|
(2)
|
(1)
|
3
|
5
|
6
|
7
|
8
|
7
|
12
|
11
|
12
|
11
|
2
|
(2)
|
(5)
|
(8)
|
(4)
|
(3)
|
(0)
|
2
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
6
|
3
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(5)
|
(5)
|
(5)
|
(5)
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
| Other Non-Cash Items |
0
|
2
|
1
|
0
|
0
|
1
|
1
|
3
|
3
|
1
|
1
|
(1)
|
0
|
0
|
0
|
3
|
2
|
2
|
7
|
6
|
8
|
10
|
6
|
6
|
4
|
3
|
2
|
3
|
5
|
4
|
5
|
3
|
5
|
7
|
10
|
11
|
6
|
5
|
5
|
3
|
|
| Cash Taxes Paid |
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
|
| Cash Interest 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
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Change in Working Capital |
(5)
|
(7)
|
7
|
(0)
|
14
|
15
|
15
|
14
|
8
|
1
|
(17)
|
(3)
|
(12)
|
(7)
|
11
|
(5)
|
10
|
3
|
0
|
3
|
(8)
|
3
|
4
|
19
|
27
|
5
|
7
|
(1)
|
(20)
|
(5)
|
2
|
(5)
|
9
|
(18)
|
(14)
|
(5)
|
1
|
31
|
18
|
44
|
|
| Cash from Operating Activities |
3
N/A
|
2
-35%
|
14
+719%
|
5
-61%
|
19
+246%
|
21
+12%
|
23
+10%
|
25
+7%
|
20
-19%
|
12
-42%
|
(8)
N/A
|
7
N/A
|
(1)
N/A
|
4
N/A
|
22
+451%
|
7
-68%
|
20
+177%
|
13
-34%
|
10
-24%
|
11
+13%
|
1
-89%
|
15
+1 161%
|
17
+11%
|
32
+93%
|
39
+21%
|
17
-57%
|
20
+18%
|
14
-32%
|
2
-87%
|
17
+873%
|
24
+46%
|
15
-37%
|
21
+37%
|
(8)
N/A
|
(5)
+35%
|
2
N/A
|
7
+174%
|
37
+459%
|
26
-29%
|
54
+105%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(18)
|
(18)
|
(14)
|
(14)
|
1
|
1
|
1
|
1
|
(10)
|
0
|
(10)
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-3%
|
(3)
-103%
|
(3)
-6%
|
(4)
-22%
|
(4)
+2%
|
(4)
+1%
|
(4)
+0%
|
(6)
-57%
|
(7)
-4%
|
(20)
-204%
|
(21)
-4%
|
(17)
+18%
|
(18)
-2%
|
(3)
+84%
|
(2)
+18%
|
(3)
-8%
|
(3)
-3%
|
(13)
-378%
|
(12)
+2%
|
(13)
-6%
|
(3)
+80%
|
7
N/A
|
7
-1%
|
7
+3%
|
(2)
N/A
|
(2)
-4%
|
(2)
-9%
|
(2)
+10%
|
(2)
+3%
|
(2)
-10%
|
(2)
-4%
|
(3)
-5%
|
(3)
-15%
|
(2)
+23%
|
(2)
+20%
|
(2)
-1%
|
(2)
+8%
|
(2)
-3%
|
(2)
-7%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(5)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(10)
|
(16)
|
(12)
|
(10)
|
(9)
|
(6)
|
(13)
|
(17)
|
(15)
|
(11)
|
(6)
|
(1)
|
23
|
23
|
21
|
20
|
0
|
|
| Net Issuance of Debt |
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)
|
39
|
34
|
29
|
14
|
(41)
|
(36)
|
(31)
|
(16)
|
(1)
|
|
| Other |
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
|
(3)
|
(3)
|
(6)
|
(6)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| Cash from Financing Activities |
0
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
-75%
|
(1)
-60%
|
0
N/A
|
0
+367%
|
0
-86%
|
(0)
N/A
|
(1)
-85%
|
(1)
-22%
|
(2)
-154%
|
(3)
-79%
|
(5)
-66%
|
(6)
-20%
|
(5)
+11%
|
(3)
+31%
|
(2)
+39%
|
(3)
-55%
|
(3)
+6%
|
(3)
+7%
|
(5)
-63%
|
(6)
-26%
|
(10)
-73%
|
(16)
-66%
|
(15)
+10%
|
(13)
+11%
|
(15)
-15%
|
(12)
+18%
|
(17)
-37%
|
(21)
-24%
|
23
N/A
|
21
-6%
|
21
-1%
|
12
-46%
|
(19)
N/A
|
(16)
+16%
|
(13)
+17%
|
1
N/A
|
(7)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
0
|
1
|
3
|
2
|
1
|
1
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(0)
|
1
|
1
|
2
|
1
|
1
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
|
| Net Change in Cash |
2
N/A
|
0
-99%
|
10
+34 100%
|
2
-81%
|
14
+604%
|
17
+20%
|
19
+14%
|
19
+1%
|
13
-33%
|
5
-62%
|
(27)
N/A
|
(13)
+53%
|
(19)
-49%
|
(17)
+11%
|
14
N/A
|
(0)
N/A
|
15
N/A
|
9
-39%
|
(5)
N/A
|
(3)
+37%
|
(15)
-383%
|
7
N/A
|
17
+139%
|
28
+65%
|
30
+7%
|
1
-98%
|
6
+670%
|
(2)
N/A
|
(12)
-399%
|
(1)
+89%
|
1
N/A
|
36
+4 260%
|
40
+11%
|
10
-76%
|
3
-68%
|
(20)
N/A
|
(13)
+36%
|
21
N/A
|
27
+26%
|
45
+70%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
0
-69%
|
12
+3 319%
|
4
-71%
|
17
+374%
|
19
+14%
|
21
+10%
|
23
+8%
|
18
-22%
|
9
-49%
|
(10)
N/A
|
4
N/A
|
(4)
N/A
|
1
N/A
|
18
+3 524%
|
3
-81%
|
16
+374%
|
10
-41%
|
7
-29%
|
8
+23%
|
(2)
N/A
|
12
N/A
|
14
+13%
|
30
+111%
|
37
+24%
|
15
-59%
|
18
+20%
|
11
-38%
|
(1)
N/A
|
14
N/A
|
22
+52%
|
13
-41%
|
18
+43%
|
(11)
N/A
|
(7)
+32%
|
1
N/A
|
5
+753%
|
35
+644%
|
24
-30%
|
52
+112%
|
|