Mimi's Rock Corp
XTSX:MIMI
Cash Flow Statement
Cash Flow Statement
Mimi's Rock Corp
| Dec-2019 | Mar-2020 | 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 |
(4)
|
(4)
|
(1)
|
(1)
|
2
|
2
|
1
|
1
|
(5)
|
(5)
|
(5)
|
(5)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
5
|
5
|
6
|
7
|
|
| Cash Interest Paid |
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
(0)
|
2
|
0
|
(1)
|
(4)
|
(4)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(1)
N/A
|
1
N/A
|
0
-88%
|
(0)
N/A
|
0
N/A
|
0
-77%
|
1
+10 782%
|
2
+7%
|
(0)
N/A
|
0
N/A
|
1
+239%
|
2
+52%
|
|
| Investing Cash Flow | |||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Other Items |
(2)
|
(2)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
+2%
|
(6)
-156%
|
(5)
+1%
|
(0)
+100%
|
(0)
+89%
|
(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 |
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2
|
2
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
2
N/A
|
2
+0%
|
4
+65%
|
4
+5%
|
(1)
N/A
|
(1)
+59%
|
(1)
-120%
|
(2)
-16%
|
(0)
+83%
|
(1)
-457%
|
(2)
-30%
|
(2)
-20%
|
|
| Change in Cash | |||||||||||||
| Net Change in Cash |
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
-10%
|
(1)
+4%
|
(1)
+59%
|
0
N/A
|
0
-94%
|
(0)
N/A
|
(1)
-183%
|
(1)
+51%
|
(0)
+65%
|
|
| Free Cash Flow | |||||||||||||
| Free Cash Flow |
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(0)
-3 018%
|
0
N/A
|
0
-75%
|
1
+11 673%
|
2
+7%
|
(0)
N/A
|
0
N/A
|
1
+239%
|
2
+52%
|
|