Devonian Health Group Inc
XTSX:GSD
Cash Flow Statement
Cash Flow Statement
Devonian Health Group Inc
| Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(1)
|
(1)
|
(0)
|
(5)
|
(6)
|
(7)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
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
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
1
|
1
|
6
|
6
|
6
|
|
| 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
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
5
|
8
|
6
|
6
|
(2)
|
(5)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(3)
-6%
|
(3)
-9%
|
(3)
-1%
|
(2)
+24%
|
(3)
-21%
|
(1)
+51%
|
(2)
-28%
|
(1)
+29%
|
(1)
+18%
|
(2)
-61%
|
(1)
+37%
|
(2)
-111%
|
(2)
+5%
|
(3)
-40%
|
(3)
-2%
|
(2)
+33%
|
(2)
+6%
|
(2)
+8%
|
(2)
-25%
|
(3)
-45%
|
(4)
-26%
|
(4)
-14%
|
(4)
-4%
|
(4)
-2%
|
(4)
+15%
|
(3)
+19%
|
(2)
+36%
|
6
N/A
|
9
+57%
|
7
-17%
|
8
+15%
|
(1)
N/A
|
(6)
-398%
|
|
| 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
|
|
| Other Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
0
N/A
|
0
-25%
|
0
+200%
|
0
+45%
|
0
-45%
|
0
-17%
|
0
-80%
|
(0)
N/A
|
(0)
+51%
|
(0)
+21%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+73%
|
0
N/A
|
(0)
N/A
|
(0)
+16%
|
(5)
-8 213%
|
(0)
+98%
|
(0)
+74%
|
(0)
+57%
|
5
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-402%
|
(0)
N/A
|
(0)
N/A
|
(0)
+19%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
3
|
3
|
1
|
2
|
11
|
11
|
11
|
10
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
0
|
2
|
2
|
1
|
3
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(2)
|
(3)
|
(3)
|
(3)
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(4)
|
(2)
|
(4)
|
(4)
|
(2)
|
(4)
|
(2)
|
(2)
|
|
| Other |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
5
|
0
|
2
|
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
-7%
|
4
-3%
|
3
-20%
|
1
-73%
|
1
+82%
|
1
-3%
|
1
-11%
|
1
-57%
|
1
+50%
|
1
+6%
|
3
+213%
|
3
+3%
|
2
-32%
|
3
+64%
|
1
-59%
|
1
+3%
|
2
+75%
|
11
+382%
|
11
+2%
|
10
-5%
|
9
-13%
|
0
-99%
|
(0)
N/A
|
2
N/A
|
2
+49%
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-59%
|
0
N/A
|
(2)
N/A
|
(2)
+25%
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
2
N/A
|
1
-23%
|
1
-28%
|
0
-74%
|
(1)
N/A
|
(1)
+12%
|
0
N/A
|
(0)
N/A
|
(1)
-90%
|
(0)
+72%
|
(1)
-253%
|
2
N/A
|
1
-61%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(1)
+63%
|
0
N/A
|
9
+1 735%
|
9
-2%
|
2
-72%
|
5
+120%
|
(4)
N/A
|
(4)
-8%
|
2
N/A
|
(1)
N/A
|
(5)
-276%
|
(2)
+67%
|
5
N/A
|
8
+56%
|
7
-1%
|
6
-16%
|
(3)
N/A
|
(6)
-102%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(3)
-6%
|
(3)
-9%
|
(3)
-1%
|
(2)
+22%
|
(3)
-23%
|
(1)
+48%
|
(2)
-29%
|
(1)
+30%
|
(1)
+21%
|
(2)
-57%
|
(1)
+39%
|
(2)
-114%
|
(2)
+7%
|
(3)
-40%
|
(3)
-4%
|
(2)
+34%
|
(2)
+6%
|
(2)
+4%
|
(2)
-23%
|
(3)
-44%
|
(4)
-22%
|
(4)
-15%
|
(4)
-4%
|
(4)
-2%
|
(4)
+15%
|
(3)
+19%
|
(2)
+36%
|
6
N/A
|
9
+57%
|
7
-17%
|
8
+15%
|
(1)
N/A
|
(6)
-391%
|
|