Dynamic Technologies Group Inc
XTSX:DTG
Cash Flow Statement
Cash Flow Statement
Dynamic Technologies Group Inc
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
(26)
|
(29)
|
(11)
|
(10)
|
(13)
|
(15)
|
(14)
|
(14)
|
(14)
|
(12)
|
|
| Depreciation & Amortization |
10
|
6
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(4)
|
(5)
|
2
|
2
|
3
|
3
|
(1)
|
(2)
|
(2)
|
(5)
|
|
| Cash Interest Paid |
5
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
|
| Change in Working Capital |
(10)
|
17
|
1
|
6
|
6
|
19
|
19
|
20
|
18
|
11
|
|
| Cash from Operating Activities |
(31)
N/A
|
(10)
+66%
|
(2)
+78%
|
3
N/A
|
1
-75%
|
12
+1 797%
|
8
-33%
|
8
+2%
|
6
-23%
|
(2)
N/A
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
4
|
4
|
0
|
2
|
3
|
3
|
3
|
(4)
|
(4)
|
(4)
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
(3)
N/A
|
1
N/A
|
3
+172%
|
3
+15%
|
3
+6%
|
(4)
N/A
|
(5)
-12%
|
(4)
+9%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
19
|
19
|
5
|
5
|
5
|
5
|
0
|
0
|
5
|
5
|
|
| Net Issuance of Debt |
23
|
(11)
|
(4)
|
(11)
|
(8)
|
(16)
|
(14)
|
(11)
|
(11)
|
(4)
|
|
| Other |
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
4
|
3
|
3
|
|
| Cash from Financing Activities |
36
N/A
|
4
-90%
|
(3)
N/A
|
(9)
-227%
|
(6)
+31%
|
(13)
-121%
|
(16)
-17%
|
(8)
+50%
|
(3)
+65%
|
4
N/A
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
3
|
5
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
|
| Net Change in Cash |
8
N/A
|
(2)
N/A
|
(7)
-332%
|
(7)
+3%
|
(4)
+44%
|
2
N/A
|
(4)
N/A
|
(3)
+19%
|
(0)
+96%
|
(2)
-1 337%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(35)
N/A
|
(14)
+59%
|
(5)
+64%
|
1
N/A
|
(0)
N/A
|
12
N/A
|
8
-32%
|
8
+2%
|
6
-24%
|
(3)
N/A
|
|