Circa Enterprises Inc
XTSX:CTO
Cash Flow Statement
Cash Flow Statement
Circa Enterprises Inc
| 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 | Jun-2022 | Sep-2022 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| 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
|
0
|
|
| Other Non-Cash Items |
(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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
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
|
0
|
|
| Change in Working Capital |
0
|
0
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
(0)
|
(0)
|
(2)
|
(5)
|
(5)
|
(4)
|
(3)
|
1
|
1
|
|
| Cash from Operating Activities |
1
N/A
|
1
-33%
|
(0)
N/A
|
0
N/A
|
1
+256%
|
1
-9%
|
2
+98%
|
2
+8%
|
2
-16%
|
1
-10%
|
0
-81%
|
(0)
N/A
|
1
N/A
|
0
-59%
|
1
+193%
|
0
-48%
|
0
+2%
|
1
+86%
|
2
+116%
|
1
-47%
|
1
-22%
|
2
+110%
|
1
-28%
|
3
+153%
|
2
-18%
|
1
-47%
|
2
+100%
|
3
+19%
|
4
+26%
|
4
+19%
|
4
-14%
|
4
+2%
|
3
-12%
|
3
-5%
|
2
-48%
|
(1)
N/A
|
(1)
+15%
|
(0)
+99%
|
2
N/A
|
5
+224%
|
4
-20%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(4)
|
(4)
|
(3)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
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
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
N/A
|
(0)
+14%
|
(0)
N/A
|
(0)
+50%
|
(0)
-67%
|
(1)
-1 020%
|
(1)
-5%
|
(1)
-5%
|
(1)
-1%
|
(0)
+71%
|
(0)
+17%
|
(0)
-111%
|
(0)
-14%
|
(0)
+11%
|
(0)
+6%
|
(0)
-36%
|
(0)
+9%
|
(1)
-181%
|
(4)
-277%
|
(4)
+5%
|
(4)
-1%
|
(3)
+17%
|
(0)
+89%
|
(0)
+1%
|
(0)
-10%
|
(1)
-285%
|
(1)
+1%
|
(1)
+4%
|
(1)
+3%
|
(0)
+81%
|
(1)
-139%
|
(1)
-7%
|
(1)
-21%
|
(4)
-344%
|
(3)
+10%
|
(3)
-2%
|
(3)
+3%
|
(1)
+84%
|
(1)
-44%
|
(1)
-2%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
|
| Net Issuance of Debt |
(1)
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
3
|
2
|
2
|
1
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
2
|
4
|
4
|
3
|
(1)
|
(3)
|
(3)
|
|
| Cash Paid for Dividends |
(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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+31%
|
0
N/A
|
(0)
N/A
|
(0)
+26%
|
(0)
-3%
|
(1)
-72%
|
(0)
+94%
|
(0)
-1 143%
|
(1)
-1%
|
(0)
+4%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-2%
|
(1)
-104%
|
(1)
0%
|
(0)
+50%
|
(0)
N/A
|
3
N/A
|
2
-20%
|
1
-42%
|
1
-29%
|
(3)
N/A
|
(3)
+4%
|
(1)
+64%
|
(1)
-5%
|
(2)
-53%
|
(2)
-37%
|
(3)
-32%
|
(3)
-24%
|
(2)
+33%
|
(2)
+34%
|
(2)
-49%
|
2
N/A
|
3
+87%
|
3
-10%
|
3
+2%
|
(1)
N/A
|
(4)
-374%
|
(3)
+18%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
|
| Net Change in Cash |
(0)
N/A
|
(0)
+35%
|
(0)
+73%
|
(0)
-225%
|
1
N/A
|
1
-5%
|
1
-7%
|
1
+118%
|
1
-52%
|
1
-4%
|
0
-66%
|
(0)
N/A
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-7%
|
0
N/A
|
0
+229%
|
(0)
N/A
|
(1)
-165%
|
(1)
-11%
|
(1)
-4%
|
(0)
+79%
|
(1)
-131%
|
(0)
+90%
|
(0)
+78%
|
0
N/A
|
0
+700%
|
0
+204%
|
0
-74%
|
1
+1 267%
|
1
+40%
|
0
-86%
|
(0)
N/A
|
(1)
-27 833%
|
(1)
-27%
|
0
N/A
|
0
+216%
|
0
+18%
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
1
-36%
|
(0)
N/A
|
0
N/A
|
1
+343%
|
1
-12%
|
1
+41%
|
1
+9%
|
1
-26%
|
1
-18%
|
0
-88%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-76%
|
0
-76%
|
0
+1 452%
|
1
+64%
|
(3)
N/A
|
(3)
0%
|
(2)
+25%
|
(2)
+9%
|
2
N/A
|
2
-21%
|
1
-56%
|
1
+19%
|
1
+46%
|
2
+56%
|
3
+33%
|
4
+16%
|
3
-8%
|
3
-15%
|
2
-12%
|
(2)
N/A
|
(4)
-132%
|
(4)
+2%
|
(3)
+25%
|
1
N/A
|
4
+314%
|
3
-24%
|
|