Megawatt Lithium and Battery Metals Corp
CNSX:MEGA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Megawatt Lithium and Battery Metals Corp
CNSX:MEGA
|
CA |
Cash Flow Statement
Cash Flow Statement
Megawatt Lithium and Battery Metals Corp
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(3)
|
(5)
|
(19)
|
(19)
|
(18)
|
(16)
|
(15)
|
(14)
|
(14)
|
(14)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
1
|
1
|
17
|
17
|
17
|
17
|
13
|
13
|
13
|
13
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
3
|
3
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(0)
N/A
|
(1)
-204%
|
(2)
-27%
|
(2)
-26%
|
(2)
-4%
|
(2)
+18%
|
(2)
-13%
|
(2)
+11%
|
(1)
+19%
|
(1)
+25%
|
(1)
+7%
|
(1)
+17%
|
(1)
+28%
|
(1)
+6%
|
(0)
+47%
|
(1)
-156%
|
(1)
-23%
|
(1)
+8%
|
(1)
+25%
|
(0)
+85%
|
(0)
+18%
|
(0)
+31%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-649%
|
(1)
-275%
|
(1)
-28%
|
(1)
-17%
|
(1)
+9%
|
(0)
+53%
|
(0)
+41%
|
(0)
+46%
|
(0)
+51%
|
(0)
+8%
|
(0)
+29%
|
(0)
-185%
|
(0)
N/A
|
(0)
-62%
|
(0)
-23%
|
(0)
+71%
|
(0)
-2%
|
0
N/A
|
0
+605%
|
(0)
N/A
|
(0)
-448%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
4
|
4
|
4
|
1
|
2
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
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
|
|
| Other |
(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 |
3
N/A
|
3
+8%
|
4
+19%
|
4
N/A
|
1
-78%
|
2
+116%
|
1
-33%
|
1
N/A
|
2
+48%
|
1
-67%
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
1
+1 310%
|
1
N/A
|
1
-3%
|
1
-7%
|
0
-100%
|
0
N/A
|
0
+1 025%
|
0
+94%
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
2
-30%
|
2
-13%
|
1
-39%
|
(2)
N/A
|
(1)
+65%
|
(1)
-46%
|
(1)
+33%
|
0
N/A
|
(1)
N/A
|
(0)
+16%
|
(0)
+41%
|
(1)
-172%
|
(1)
+15%
|
1
N/A
|
0
-94%
|
0
-72%
|
0
-14%
|
(1)
N/A
|
(0)
+91%
|
(0)
+18%
|
(0)
+59%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(1)
-228%
|
(2)
-57%
|
(3)
-13%
|
(3)
-18%
|
(3)
+17%
|
(2)
+10%
|
(2)
+3%
|
(2)
+31%
|
(1)
+26%
|
(1)
+7%
|
(1)
+17%
|
(1)
-25%
|
(1)
+3%
|
(1)
+18%
|
(1)
-59%
|
(1)
+25%
|
(1)
+7%
|
(1)
+30%
|
(0)
+88%
|
(0)
-8%
|
(0)
-17%
|
|