CanadaBis Capital Inc
XTSX:CANB
Cash Flow Statement
Cash Flow Statement
CanadaBis Capital Inc
| Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Net Income |
(9)
|
(12)
|
(13)
|
(9)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
2
|
3
|
4
|
5
|
5
|
3
|
2
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
3
|
5
|
6
|
6
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
8
|
10
|
10
|
7
|
3
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Change in Working Capital |
(0)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
2
|
1
|
0
|
(1)
|
(4)
|
(4)
|
(2)
|
(3)
|
(1)
|
(4)
|
(4)
|
(2)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-42%
|
(2)
+5%
|
(4)
-53%
|
(4)
-3%
|
(4)
-8%
|
(4)
+7%
|
(2)
+33%
|
(2)
+25%
|
(1)
+37%
|
(1)
+0%
|
(1)
+1%
|
(0)
+93%
|
2
N/A
|
5
+102%
|
5
+7%
|
6
+9%
|
4
-21%
|
1
-78%
|
(0)
N/A
|
(0)
-1 934%
|
(2)
-638%
|
(0)
+91%
|
(3)
-1 571%
|
(3)
-8%
|
(2)
+35%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(7)
|
(7)
|
(6)
|
(5)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
1
|
3
|
3
|
2
|
3
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(4)
-127%
|
(5)
-8%
|
(3)
+32%
|
(2)
+26%
|
0
N/A
|
1
+65%
|
1
+8%
|
0
-84%
|
(0)
N/A
|
(0)
+3%
|
(0)
-7%
|
(0)
+26%
|
(0)
-55%
|
(0)
-35%
|
(1)
-89%
|
(1)
-16%
|
(1)
+9%
|
(1)
+11%
|
(0)
+37%
|
(0)
+34%
|
(0)
-9%
|
(0)
+15%
|
(0)
+42%
|
(0)
+4%
|
(0)
+60%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
0
|
3
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
4
|
3
|
5
|
5
|
1
|
1
|
0
|
2
|
2
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
3
|
3
|
2
|
|
| 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
|
0
|
|
| Cash from Financing Activities |
3
N/A
|
7
+105%
|
6
-11%
|
6
0%
|
6
-2%
|
3
-56%
|
3
+7%
|
1
-68%
|
2
+167%
|
1
-44%
|
1
-5%
|
1
-10%
|
(0)
N/A
|
(1)
-48%
|
(1)
-95%
|
(2)
-30%
|
(2)
+3%
|
(1)
+18%
|
(1)
+24%
|
(1)
+5%
|
(1)
-8%
|
(1)
+30%
|
(1)
+13%
|
3
N/A
|
3
-6%
|
2
-9%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+73%
|
(1)
-1 034%
|
(1)
+29%
|
(0)
+80%
|
(1)
-457%
|
(0)
+85%
|
(1)
-479%
|
1
N/A
|
(0)
N/A
|
(0)
-79%
|
(0)
-110%
|
(1)
-175%
|
1
N/A
|
3
+119%
|
3
-13%
|
3
+13%
|
2
-26%
|
(1)
N/A
|
(1)
-82%
|
(2)
-10%
|
(3)
-89%
|
(1)
+64%
|
(0)
+59%
|
(1)
-93%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(9)
-119%
|
(10)
-3%
|
(9)
+7%
|
(9)
+5%
|
(4)
+48%
|
(4)
+12%
|
(3)
+32%
|
(2)
+26%
|
(1)
+37%
|
(1)
+1%
|
(1)
0%
|
(0)
+76%
|
2
N/A
|
4
+112%
|
4
-2%
|
5
+7%
|
3
-24%
|
0
-96%
|
(1)
N/A
|
(1)
-12%
|
(2)
-280%
|
(0)
+79%
|
(3)
-552%
|
(3)
-8%
|
(2)
+36%
|
|