Mednow Inc
XTSX:MNOW
Cash Flow Statement
Cash Flow Statement
Mednow Inc
| Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Net Income |
(1)
|
(2)
|
(4)
|
(9)
|
(13)
|
(18)
|
(22)
|
(30)
|
(30)
|
(28)
|
(26)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
3
|
5
|
6
|
6
|
12
|
11
|
10
|
10
|
|
| Change in Working Capital |
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
1
|
0
|
1
|
2
|
1
|
4
|
|
| Cash from Operating Activities |
(1)
N/A
|
(2)
-99%
|
(4)
-106%
|
(6)
-38%
|
(9)
-56%
|
(11)
-26%
|
(14)
-25%
|
(16)
-17%
|
(15)
+6%
|
(14)
+5%
|
(10)
+31%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Other Items |
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(5)
|
(6)
|
(5)
|
(4)
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(2)
-16%
|
(2)
-35%
|
(4)
-51%
|
(4)
-15%
|
(7)
-75%
|
(9)
-20%
|
(8)
+6%
|
(7)
+17%
|
(2)
+69%
|
(1)
+53%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
39
|
33
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
2
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
39
N/A
|
33
-17%
|
33
0%
|
32
0%
|
(1)
N/A
|
0
N/A
|
0
+12%
|
1
+98%
|
2
+200%
|
|
| Change in Cash | ||||||||||||
| Net Change in Cash |
3
N/A
|
2
-37%
|
33
+1 498%
|
24
-29%
|
20
-16%
|
14
-28%
|
(24)
N/A
|
(24)
-1%
|
(21)
+10%
|
(16)
+27%
|
(9)
+45%
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
(1)
N/A
|
(2)
-90%
|
(5)
-117%
|
(7)
-31%
|
(10)
-49%
|
(13)
-29%
|
(16)
-25%
|
(19)
-20%
|
(18)
+6%
|
(17)
+8%
|
(11)
+34%
|
|