Alignvest Acquisition II Corp
TSX:SFC
Cash Flow Statement
Cash Flow Statement
Alignvest Acquisition II Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||
Net Income |
(15)
|
5
|
0
|
2
|
(2)
|
3
|
(11)
|
163
|
145
|
138
|
171
|
28
|
98
|
132
|
215
|
265
|
122
|
26
|
(156)
|
263
|
371
|
516
|
618
|
673
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
47
|
57
|
65
|
40
|
37
|
35
|
35
|
33
|
32
|
32
|
32
|
31
|
29
|
27
|
26
|
26
|
|
Other Non-Cash Items |
14
|
(6)
|
(2)
|
(6)
|
(3)
|
(18)
|
(4)
|
933
|
1 085
|
1 387
|
1 552
|
1 028
|
1 065
|
1 051
|
1 335
|
1 229
|
1 170
|
1 015
|
630
|
1 429
|
1 315
|
1 189
|
1 189
|
(332)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
68
|
93
|
84
|
40
|
51
|
44
|
65
|
66
|
53
|
66
|
48
|
48
|
51
|
66
|
54
|
54
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
123
|
118
|
165
|
85
|
86
|
104
|
81
|
91
|
75
|
73
|
86
|
97
|
107
|
104
|
151
|
146
|
|
Change in Working Capital |
1
|
1
|
1
|
3
|
4
|
14
|
15
|
(1 072)
|
(1 454)
|
(1 752)
|
(1 837)
|
(1 194)
|
(1 086)
|
(1 003)
|
(1 631)
|
(1 401)
|
(1 443)
|
(1 163)
|
(583)
|
(1 877)
|
(1 561)
|
(1 592)
|
(1 639)
|
(407)
|
|
Cash from Operating Activities |
(1)
N/A
|
(1)
-17%
|
(1)
N/A
|
(1)
-43%
|
(1)
-30%
|
(1)
+15%
|
(1)
+9%
|
59
N/A
|
(177)
N/A
|
(171)
+3%
|
(50)
+71%
|
(99)
-99%
|
114
N/A
|
215
+89%
|
(47)
N/A
|
125
N/A
|
(120)
N/A
|
(91)
+24%
|
(78)
+14%
|
(155)
-98%
|
154
N/A
|
140
-9%
|
193
+38%
|
(40)
N/A
|
|
Investing Cash Flow | |||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(17)
|
(21)
|
(25)
|
(22)
|
(17)
|
(18)
|
(17)
|
(15)
|
(16)
|
(19)
|
(20)
|
(22)
|
(22)
|
(17)
|
(16)
|
(27)
|
|
Other Items |
(315)
|
(16)
|
(3)
|
(1)
|
0
|
0
|
0
|
(32)
|
(32)
|
(38)
|
(38)
|
(2)
|
46
|
52
|
51
|
51
|
(1)
|
(5)
|
7
|
(5)
|
(4)
|
2
|
(10)
|
34
|
|
Cash from Investing Activities |
(315)
N/A
|
(16)
+95%
|
(3)
+81%
|
(1)
+61%
|
0
N/A
|
0
N/A
|
0
N/A
|
(44)
N/A
|
(49)
-10%
|
(59)
-21%
|
(63)
-8%
|
(24)
+61%
|
29
N/A
|
34
+15%
|
34
+1%
|
36
+6%
|
(16)
N/A
|
(24)
-50%
|
(13)
+47%
|
(27)
-108%
|
(26)
+2%
|
(15)
+41%
|
(25)
-64%
|
7
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||||||
Net Issuance of Common Stock |
324
|
16
|
3
|
1
|
0
|
0
|
0
|
455
|
454
|
451
|
443
|
(13)
|
(14)
|
(17)
|
(21)
|
(20)
|
(20)
|
(18)
|
(7)
|
(6)
|
(6)
|
(3)
|
(5)
|
(9)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
23
|
21
|
(12)
|
(47)
|
(48)
|
219
|
60
|
214
|
218
|
(60)
|
129
|
(18)
|
(10)
|
4
|
7
|
300
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(23)
|
(32)
|
(40)
|
(33)
|
(25)
|
(33)
|
(33)
|
(33)
|
(33)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
|
Other |
(7)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(24)
|
(27)
|
(27)
|
(5)
|
(9)
|
(16)
|
(15)
|
(21)
|
(6)
|
(10)
|
(10)
|
(10)
|
(20)
|
(17)
|
(24)
|
(19)
|
|
Cash from Financing Activities |
317
N/A
|
16
-95%
|
3
-81%
|
1
-60%
|
0
N/A
|
0
N/A
|
0
N/A
|
444
N/A
|
430
-3%
|
413
-4%
|
364
-12%
|
(99)
N/A
|
(96)
+3%
|
153
N/A
|
(8)
N/A
|
141
N/A
|
159
+13%
|
(120)
N/A
|
80
N/A
|
(65)
N/A
|
(69)
-5%
|
(47)
+31%
|
(53)
-13%
|
240
N/A
|
|
Change in Cash | |||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(9)
|
(10)
|
(6)
|
(7)
|
(12)
|
(5)
|
(12)
|
(9)
|
(2)
|
(9)
|
2
|
3
|
(1)
|
(1)
|
2
|
|
Net Change in Cash |
2
N/A
|
(1)
N/A
|
(1)
-33%
|
(1)
-25%
|
(1)
-30%
|
(1)
+15%
|
(1)
+9%
|
454
N/A
|
198
-56%
|
175
-12%
|
241
+38%
|
(228)
N/A
|
40
N/A
|
390
+882%
|
(27)
N/A
|
290
N/A
|
14
-95%
|
(237)
N/A
|
(19)
+92%
|
(244)
-1 158%
|
62
N/A
|
76
+23%
|
114
+50%
|
209
+83%
|