Planet Ventures Inc
XTSX:PXI
Cash Flow Statement
Cash Flow Statement
Planet Ventures Inc
| Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(9)
|
(6)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
2
|
3
|
2
|
0
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(0)
|
1
|
1
|
(5)
|
(6)
|
(7)
|
(8)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
| 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
|
0
|
|
| Other Non-Cash Items |
8
|
5
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(3)
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
(0)
|
(1)
|
(1)
|
5
|
6
|
7
|
7
|
2
|
3
|
2
|
2
|
2
|
2
|
1
|
|
| Cash Taxes 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(2)
|
(0)
|
(1)
|
0
|
2
|
2
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
1
|
2
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
|
| Cash from Operating Activities |
(1)
N/A
|
(3)
-195%
|
(1)
+80%
|
(1)
-98%
|
(0)
+77%
|
2
N/A
|
1
-54%
|
1
-26%
|
0
-47%
|
1
+44%
|
(1)
N/A
|
(1)
+2%
|
(1)
+6%
|
(1)
+13%
|
(0)
+68%
|
0
N/A
|
1
+413%
|
1
-58%
|
(0)
N/A
|
(0)
-154%
|
(1)
-224%
|
(1)
+34%
|
(1)
+37%
|
(1)
-83%
|
(1)
-6%
|
(2)
-46%
|
(2)
-32%
|
(2)
+24%
|
(1)
+28%
|
(2)
-22%
|
0
N/A
|
1
+260%
|
0
-26%
|
1
+201%
|
0
-99%
|
(1)
N/A
|
(2)
-97%
|
(1)
+8%
|
(1)
+18%
|
(0)
+96%
|
0
N/A
|
|
| 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
|
0
|
|
| Other Items |
(1)
|
1
|
(2)
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
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 |
(1)
N/A
|
1
N/A
|
(2)
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-190%
|
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
|
1
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)
-26%
|
(0)
-21%
|
(0)
-18%
|
(0)
+41%
|
(0)
+37%
|
(0)
+73%
|
(0)
-531%
|
(0)
+7%
|
(0)
-40%
|
(0)
-34%
|
(0)
+49%
|
(0)
-10%
|
(0)
+1%
|
(0)
0%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
2
|
1
|
0
|
1
|
2
|
2
|
3
|
2
|
1
|
1
|
(0)
|
0
|
0
|
1
|
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
|
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
|
0
|
|
| Cash from Financing 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
+148%
|
0
N/A
|
0
N/A
|
0
-42%
|
0
N/A
|
0
N/A
|
1
N/A
|
1
+0%
|
0
N/A
|
1
N/A
|
0
-79%
|
1
+424%
|
0
N/A
|
1
N/A
|
2
+28%
|
1
-9%
|
0
N/A
|
1
N/A
|
2
+74%
|
2
-29%
|
2
+59%
|
2
-3%
|
1
-53%
|
1
-26%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
1
+355%
|
0
N/A
|
1
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
(3)
-26%
|
(3)
-1%
|
(3)
-8%
|
(1)
+58%
|
(1)
+57%
|
1
N/A
|
1
-26%
|
0
-47%
|
1
+44%
|
(1)
N/A
|
(1)
+34%
|
(1)
+11%
|
(0)
+23%
|
(0)
+98%
|
(0)
-30%
|
1
N/A
|
1
+18%
|
1
-7%
|
1
-2%
|
0
-76%
|
(0)
N/A
|
1
N/A
|
0
-70%
|
0
-75%
|
(0)
N/A
|
(1)
-531%
|
(0)
+56%
|
(0)
+76%
|
1
N/A
|
2
+200%
|
3
+82%
|
3
-6%
|
2
-21%
|
1
-65%
|
(1)
N/A
|
(1)
-50%
|
(1)
+14%
|
(0)
+89%
|
1
N/A
|
1
+15%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(3)
-244%
|
(1)
+80%
|
(1)
-98%
|
(0)
+77%
|
2
N/A
|
1
-54%
|
1
-26%
|
0
-47%
|
1
+44%
|
(1)
N/A
|
(1)
+2%
|
(1)
+6%
|
(1)
+13%
|
(0)
+68%
|
0
N/A
|
1
+413%
|
1
-58%
|
(0)
N/A
|
(0)
-154%
|
(1)
-224%
|
(1)
+34%
|
(1)
+37%
|
(1)
-83%
|
(1)
-6%
|
(2)
-46%
|
(2)
-32%
|
(2)
+24%
|
(1)
+28%
|
(2)
-22%
|
0
N/A
|
1
+260%
|
0
-26%
|
1
+201%
|
0
-99%
|
(1)
N/A
|
(2)
-97%
|
(1)
+8%
|
(1)
+18%
|
(0)
+96%
|
0
N/A
|
|