Steep Hill Inc
CNSX:STPH
Cash Flow Statement
Cash Flow Statement
Steep Hill Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||
| Net Income |
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(3)
|
(7)
|
(6)
|
(6)
|
(6)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
2
|
2
|
2
|
2
|
1
|
2
|
6
|
6
|
6
|
2
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
+33%
|
(2)
-1%
|
(2)
-21%
|
(2)
-22%
|
(2)
+1%
|
(2)
+20%
|
1
N/A
|
2
+54%
|
1
-12%
|
1
-46%
|
(1)
N/A
|
(1)
+8%
|
(1)
+26%
|
(0)
+57%
|
(0)
+17%
|
(0)
+54%
|
(0)
-41%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(1)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(0)
+54%
|
(0)
+12%
|
0
N/A
|
1
+103%
|
1
-18%
|
1
+83%
|
(1)
N/A
|
(2)
-51%
|
(2)
N/A
|
(2)
-3%
|
0
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
5
|
5
|
5
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(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
|
|
| Cash from Financing Activities |
5
N/A
|
5
-3%
|
4
-15%
|
(1)
N/A
|
(1)
-1%
|
(0)
+30%
|
(0)
+36%
|
(0)
+30%
|
(0)
+14%
|
(0)
-4%
|
(0)
+66%
|
(0)
-2%
|
(0)
-2%
|
(0)
-7%
|
(0)
+68%
|
(0)
+27%
|
(0)
+37%
|
(0)
+60%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
2
N/A
|
3
+63%
|
2
-24%
|
(2)
N/A
|
(2)
+7%
|
(2)
+8%
|
(1)
+60%
|
(0)
+30%
|
(1)
-51%
|
(1)
-44%
|
(1)
-30%
|
(1)
-4%
|
(1)
+57%
|
(0)
+52%
|
(0)
-42%
|
(0)
+18%
|
(0)
+53%
|
(0)
+62%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
(2)
+41%
|
(2)
-1%
|
(2)
-21%
|
(2)
-22%
|
(2)
+1%
|
(2)
+20%
|
1
N/A
|
2
+54%
|
1
-12%
|
1
-46%
|
(1)
N/A
|
(1)
+8%
|
(1)
+26%
|
(0)
+57%
|
(0)
+17%
|
(0)
+54%
|
(0)
-41%
|
|