Cadillac Ventures Inc
XTSX:CDC
Cash Flow Statement
Cash Flow Statement
Cadillac Ventures Inc
| May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(16)
|
(16)
|
(15)
|
(15)
|
|
| Depreciation & Amortization |
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 Deffered Taxes |
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
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
5
|
4
|
5
|
5
|
15
|
15
|
15
|
15
|
|
| Cash Taxes 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
|
|
| 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 |
(1)
|
0
|
2
|
0
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(3)
+26%
|
(1)
+54%
|
(2)
-69%
|
(2)
+35%
|
(3)
-74%
|
(3)
-24%
|
(2)
+46%
|
(2)
-10%
|
(1)
+43%
|
(1)
-3%
|
(1)
+53%
|
0
N/A
|
1
+2 000%
|
1
N/A
|
0
-48%
|
0
-15%
|
0
-93%
|
0
N/A
|
(0)
N/A
|
(0)
-9%
|
(0)
+92%
|
(0)
-2 150%
|
(0)
+2%
|
(1)
-82%
|
(1)
-33%
|
(1)
+8%
|
(1)
+4%
|
(1)
+31%
|
(0)
+38%
|
(0)
+64%
|
(0)
+40%
|
(0)
-250%
|
(0)
-9%
|
(0)
-10%
|
(0)
+38%
|
(0)
+52%
|
(0)
-79%
|
(0)
+26%
|
(0)
-199%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(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)
|
|
| Other Items |
(3)
|
(1)
|
(0)
|
5
|
4
|
4
|
3
|
3
|
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
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(7)
N/A
|
(6)
+7%
|
(6)
+6%
|
(1)
+89%
|
(1)
-11%
|
(0)
+53%
|
0
N/A
|
1
+306%
|
(1)
N/A
|
(1)
-190%
|
(1)
+1%
|
(1)
+14%
|
(1)
+2%
|
(1)
+41%
|
(1)
-4%
|
(0)
+55%
|
(0)
+21%
|
(0)
-4%
|
(0)
N/A
|
(0)
+21%
|
(0)
+5%
|
(0)
+10%
|
(0)
+21%
|
(0)
+20%
|
(0)
-50%
|
(0)
-11%
|
(0)
-40%
|
(0)
-32%
|
(0)
-8%
|
(0)
+5%
|
(0)
+98%
|
(0)
-120%
|
0
N/A
|
0
-3%
|
0
-82%
|
0
+46%
|
0
-77%
|
0
+703%
|
0
-20%
|
0
+329%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
12
|
7
|
4
|
3
|
3
|
0
|
1
|
2
|
3
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other |
(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)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
11
N/A
|
7
-39%
|
4
-43%
|
3
-19%
|
3
N/A
|
3
N/A
|
1
-74%
|
1
+84%
|
3
+72%
|
3
N/A
|
3
N/A
|
1
-54%
|
0
-91%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
+77%
|
0
N/A
|
0
-57%
|
1
+355%
|
1
-23%
|
2
+116%
|
2
+38%
|
1
-34%
|
1
+1%
|
1
-59%
|
0
N/A
|
0
N/A
|
0
-38%
|
0
-11%
|
0
+121%
|
(0)
N/A
|
(0)
+84%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+50%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(3)
N/A
|
(3)
-32%
|
0
N/A
|
1
+2 600%
|
0
-96%
|
(2)
N/A
|
0
N/A
|
0
-85%
|
(0)
N/A
|
(0)
-50%
|
(1)
-611%
|
(1)
-72%
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-55%
|
1
+279%
|
1
+55%
|
0
-85%
|
0
-33%
|
(0)
N/A
|
(1)
-66%
|
(0)
+90%
|
(0)
+26%
|
0
N/A
|
0
+71%
|
(0)
N/A
|
(0)
+55%
|
(0)
+68%
|
(0)
-37%
|
0
N/A
|
0
+1 789%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(8)
+1%
|
(7)
+10%
|
(9)
-20%
|
(7)
+22%
|
(7)
-7%
|
(6)
+13%
|
(4)
+34%
|
(4)
+3%
|
(3)
+34%
|
(3)
-4%
|
(2)
+30%
|
(1)
+31%
|
(0)
+63%
|
(0)
+52%
|
(0)
+61%
|
(0)
+11%
|
(0)
-325%
|
(0)
-3%
|
(1)
-49%
|
(1)
-4%
|
(0)
+35%
|
(1)
-111%
|
(1)
+5%
|
(1)
-54%
|
(1)
-20%
|
(1)
+2%
|
(1)
-4%
|
(1)
+20%
|
(1)
+24%
|
(0)
+39%
|
(0)
+12%
|
(0)
+29%
|
(0)
-8%
|
(0)
+8%
|
(0)
+44%
|
(0)
+2%
|
(0)
-6%
|
(0)
+2%
|
(0)
-159%
|
|