Redline Communications Group Inc
TSX:RDL
Cash Flow Statement
Cash Flow Statement
Redline Communications Group 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 |
4
|
(3)
|
(10)
|
(5)
|
(14)
|
(10)
|
(4)
|
(1)
|
0
|
1
|
2
|
3
|
3
|
1
|
(2)
|
(4)
|
(7)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
4
|
9
|
13
|
6
|
9
|
5
|
(3)
|
(4)
|
(3)
|
(3)
|
(0)
|
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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(13)
|
(10)
|
(12)
|
(8)
|
(5)
|
(3)
|
3
|
1
|
7
|
3
|
0
|
(2)
|
(5)
|
(4)
|
1
|
2
|
2
|
4
|
0
|
3
|
3
|
3
|
2
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
1
|
1
|
2
|
2
|
2
|
3
|
1
|
0
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(4)
N/A
|
(4)
+3%
|
(9)
-111%
|
(7)
+22%
|
(9)
-40%
|
(7)
+22%
|
(4)
+51%
|
(3)
+12%
|
4
N/A
|
2
-54%
|
3
+62%
|
2
-46%
|
(1)
N/A
|
(2)
-79%
|
0
N/A
|
(1)
N/A
|
(3)
-390%
|
(1)
+72%
|
(3)
-240%
|
(1)
+83%
|
1
N/A
|
1
-7%
|
2
+25%
|
1
-59%
|
1
+52%
|
(0)
N/A
|
(1)
-833%
|
(1)
+24%
|
(2)
-264%
|
(0)
+88%
|
(1)
-324%
|
(0)
+73%
|
(1)
-70%
|
(1)
-21%
|
0
N/A
|
(2)
N/A
|
(2)
-19%
|
(2)
+26%
|
(2)
+4%
|
(3)
-78%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Other Items |
5
|
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 from Investing Activities |
5
N/A
|
(0)
N/A
|
(0)
+82%
|
(0)
-89%
|
(0)
-171%
|
(1)
-174%
|
(1)
N/A
|
(1)
+3%
|
(1)
+14%
|
(2)
-117%
|
(2)
+1%
|
(2)
-9%
|
(2)
+4%
|
(0)
+84%
|
(1)
-79%
|
(1)
+10%
|
(1)
N/A
|
(1)
+10%
|
(0)
+53%
|
(0)
+50%
|
(0)
+31%
|
(0)
+11%
|
(0)
-38%
|
(0)
-218%
|
(0)
-6%
|
(0)
-19%
|
(1)
-55%
|
(0)
+32%
|
(0)
-4%
|
(0)
+23%
|
(1)
-165%
|
(1)
-12%
|
(1)
-5%
|
(1)
-18%
|
(1)
+62%
|
(0)
+17%
|
(0)
+16%
|
(0)
+22%
|
(1)
-89%
|
(1)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
11
|
14
|
14
|
14
|
3
|
0
|
3
|
3
|
3
|
3
|
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
|
|
| Net Issuance of Debt |
0
|
0
|
2
|
3
|
4
|
3
|
(2)
|
(3)
|
0
|
(3)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
6
|
6
|
|
| Other |
(0)
|
0
|
0
|
0
|
(0)
|
9
|
9
|
9
|
9
|
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 from Financing Activities |
0
N/A
|
0
+138%
|
12
+6 347%
|
16
+33%
|
17
+6%
|
26
+48%
|
10
-60%
|
7
-36%
|
8
+22%
|
(0)
N/A
|
2
N/A
|
2
-13%
|
(0)
N/A
|
(0)
-42%
|
(1)
-96%
|
(1)
-1%
|
(1)
+3%
|
(1)
+9%
|
0
N/A
|
(1)
N/A
|
(1)
-3%
|
(1)
+3%
|
(1)
N/A
|
(1)
+8%
|
(1)
N/A
|
(1)
+3%
|
(1)
+3%
|
(1)
-3%
|
(1)
-13%
|
(1)
-10%
|
(1)
-10%
|
(1)
N/A
|
(1)
-2%
|
(1)
-1%
|
(1)
N/A
|
(0)
+72%
|
0
N/A
|
1
+211%
|
7
+1 114%
|
7
+4%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(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
|
0
|
|
| Net Change in Cash |
1
N/A
|
(4)
N/A
|
4
N/A
|
9
+156%
|
7
-20%
|
17
+128%
|
5
-69%
|
2
-62%
|
11
+475%
|
(1)
N/A
|
3
N/A
|
1
-76%
|
(5)
N/A
|
(4)
+24%
|
(2)
+51%
|
(2)
-30%
|
(5)
-115%
|
(2)
+54%
|
(3)
-48%
|
(1)
+56%
|
0
N/A
|
0
+4%
|
1
+63%
|
(0)
N/A
|
(0)
+69%
|
(1)
-983%
|
(2)
-79%
|
(2)
+20%
|
(4)
-94%
|
(2)
+56%
|
(3)
-99%
|
(2)
+22%
|
(3)
-12%
|
(3)
-12%
|
(1)
+61%
|
(3)
-116%
|
(2)
+7%
|
(1)
+44%
|
5
N/A
|
4
-20%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(5)
+4%
|
(9)
-87%
|
(7)
+22%
|
(10)
-43%
|
(9)
+12%
|
(5)
+44%
|
(4)
+10%
|
3
N/A
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(4)
-312%
|
(3)
+28%
|
(0)
+88%
|
(1)
-309%
|
(4)
-208%
|
(2)
+62%
|
(4)
-131%
|
(1)
+80%
|
1
N/A
|
1
-5%
|
2
+24%
|
0
-79%
|
1
+103%
|
(1)
N/A
|
(2)
-187%
|
(1)
+28%
|
(3)
-155%
|
(1)
+75%
|
(2)
-226%
|
(1)
+35%
|
(2)
-19%
|
(2)
-17%
|
(0)
+92%
|
(2)
-1 344%
|
(3)
-12%
|
(2)
+25%
|
(2)
-10%
|
(3)
-57%
|
|