Eagle Graphite Inc
XTSX:EGA
Cash Flow Statement
Cash Flow Statement
Eagle Graphite Inc
| Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-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 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
|
| 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)
|
|
| Other Non-Cash Items |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
1
|
1
|
(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)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-19%
|
(3)
-8%
|
(3)
-2%
|
(3)
-13%
|
(3)
+5%
|
(2)
+14%
|
(2)
+20%
|
(1)
+39%
|
(1)
+49%
|
(0)
+45%
|
(2)
-458%
|
(2)
-10%
|
(3)
-34%
|
(3)
-16%
|
(2)
+45%
|
(2)
-3%
|
(1)
+38%
|
(1)
+41%
|
(0)
+52%
|
0
N/A
|
0
+42%
|
0
-18%
|
(0)
N/A
|
(1)
-124%
|
(1)
-54%
|
(1)
-16%
|
(1)
+31%
|
(1)
+22%
|
(0)
+58%
|
(0)
+62%
|
(0)
+77%
|
(0)
-49%
|
(0)
-39%
|
(0)
+40%
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-9%
|
(0)
-57%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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 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
|
|
| Cash from Investing Activities |
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
|
(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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
4
|
3
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
|
| Cash from Financing Activities |
4
N/A
|
4
N/A
|
0
N/A
|
2
N/A
|
2
+1%
|
2
N/A
|
2
N/A
|
0
-99%
|
0
N/A
|
0
N/A
|
0
N/A
|
4
N/A
|
3
-8%
|
3
N/A
|
3
N/A
|
0
-99%
|
1
+1 200%
|
1
+4%
|
1
+9%
|
0
-53%
|
(0)
N/A
|
(0)
-31%
|
(0)
-24%
|
1
N/A
|
1
+16%
|
1
+1%
|
1
-1%
|
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
+22%
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(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 Change in Cash |
2
N/A
|
1
-25%
|
(3)
N/A
|
(1)
+75%
|
(1)
-61%
|
(1)
+17%
|
(0)
+53%
|
(2)
-378%
|
(1)
+43%
|
(1)
+50%
|
(0)
+38%
|
2
N/A
|
1
-28%
|
1
-57%
|
0
-83%
|
(2)
N/A
|
(1)
+25%
|
(1)
+55%
|
(0)
+88%
|
(0)
+43%
|
(0)
+75%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-23%
|
0
-54%
|
0
-59%
|
(1)
N/A
|
(1)
+24%
|
(0)
+59%
|
(0)
+61%
|
(0)
+80%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+584%
|
0
-87%
|
0
-66%
|
(0)
N/A
|
(0)
-219%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(2)
-19%
|
(3)
-8%
|
(3)
-2%
|
(3)
-13%
|
(3)
+5%
|
(2)
+14%
|
(2)
+20%
|
(1)
+39%
|
(1)
+49%
|
(0)
+45%
|
(2)
-458%
|
(2)
-11%
|
(3)
-34%
|
(3)
-16%
|
(2)
+45%
|
(2)
-3%
|
(1)
+38%
|
(1)
+41%
|
(0)
+52%
|
0
N/A
|
0
+42%
|
0
-18%
|
(0)
N/A
|
(1)
-124%
|
(1)
-54%
|
(1)
-16%
|
(1)
+31%
|
(1)
+22%
|
(0)
+58%
|
(0)
+62%
|
(0)
+77%
|
(0)
-49%
|
(0)
-39%
|
(0)
+40%
|
0
N/A
|
(0)
N/A
|
(0)
-33%
|
(0)
-9%
|
(0)
-57%
|
|