Diamond Estates Wines & Spirit Inc
XTSX:DWS
Cash Flow Statement
Cash Flow Statement
Diamond Estates Wines & Spirit Inc
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
(2)
|
(2)
|
(4)
|
(4)
|
(7)
|
(9)
|
(9)
|
(10)
|
(14)
|
(11)
|
(10)
|
(8)
|
(2)
|
(2)
|
(0)
|
(0)
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Change in Deffered Taxes |
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Non-Cash Items |
(1)
|
(0)
|
0
|
0
|
4
|
4
|
5
|
6
|
8
|
6
|
6
|
5
|
2
|
1
|
1
|
1
|
|
| Cash Interest Paid |
2
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(6)
|
(1)
|
(1)
|
1
|
0
|
(1)
|
(0)
|
(1)
|
2
|
0
|
(1)
|
0
|
(2)
|
(1)
|
2
|
(2)
|
|
| Cash from Operating Activities |
(6)
N/A
|
(2)
+64%
|
(3)
-49%
|
(2)
+50%
|
(2)
-30%
|
(4)
-86%
|
(3)
+26%
|
(5)
-46%
|
(4)
+21%
|
(3)
+25%
|
(4)
-34%
|
(1)
+68%
|
(1)
+45%
|
(1)
-67%
|
4
N/A
|
1
-66%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(4)
N/A
|
(3)
+12%
|
(3)
+5%
|
(3)
+2%
|
(0)
+90%
|
(0)
-4%
|
(0)
-5%
|
(0)
+75%
|
0
N/A
|
3
+18 315%
|
3
+0%
|
3
-9%
|
3
+1%
|
(0)
N/A
|
(0)
-45%
|
(0)
+39%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
11
|
2
|
2
|
0
|
0
|
|
| Net Issuance of Debt |
4
|
(1)
|
0
|
(2)
|
3
|
5
|
3
|
5
|
(5)
|
(9)
|
(8)
|
(13)
|
(5)
|
(1)
|
(6)
|
(2)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Financing Activities |
10
N/A
|
5
-46%
|
6
+18%
|
5
-28%
|
3
-45%
|
5
+77%
|
3
-24%
|
5
+35%
|
4
-23%
|
(1)
N/A
|
0
N/A
|
(2)
N/A
|
(2)
-29%
|
1
N/A
|
(3)
N/A
|
(1)
+68%
|
|
| Change in Cash | |||||||||||||||||
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(3)
+61%
|
(4)
-37%
|
(2)
+48%
|
(3)
-34%
|
(5)
-68%
|
(3)
+25%
|
(5)
-43%
|
(4)
+22%
|
(3)
+25%
|
(4)
-33%
|
(1)
+62%
|
(1)
+39%
|
(1)
-50%
|
3
N/A
|
1
-69%
|
|