Trillion Energy International Inc
CNSX:TCF
Cash Flow Statement
Cash Flow Statement
Trillion Energy International Inc
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(13)
|
(10)
|
(3)
|
(5)
|
5
|
4
|
(4)
|
(6)
|
(2)
|
(4)
|
6
|
(1)
|
(2)
|
1
|
(9)
|
(9)
|
(8)
|
(9)
|
(11)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
4
|
5
|
5
|
3
|
3
|
3
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
4
|
6
|
2
|
2
|
2
|
(1)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
3
|
2
|
2
|
3
|
2
|
2
|
1
|
0
|
1
|
0
|
|
| Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
11
|
8
|
2
|
3
|
(8)
|
(6)
|
2
|
5
|
1
|
(0)
|
(11)
|
(9)
|
(12)
|
(13)
|
(7)
|
(4)
|
(1)
|
1
|
8
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
|
| Change in Working Capital |
1
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
(5)
|
(4)
|
7
|
10
|
14
|
11
|
0
|
1
|
1
|
3
|
3
|
1
|
2
|
4
|
|
| Cash from Operating Activities |
0
N/A
|
0
+160%
|
(0)
N/A
|
(1)
-210%
|
(2)
-55%
|
(2)
-9%
|
(2)
+13%
|
(2)
-3%
|
(2)
-16%
|
(2)
-13%
|
(7)
-234%
|
(6)
+11%
|
7
N/A
|
13
+82%
|
14
+9%
|
10
-27%
|
(2)
N/A
|
(7)
-345%
|
(5)
+22%
|
(3)
+38%
|
(6)
-74%
|
(5)
+8%
|
(2)
+58%
|
(1)
+52%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(14)
|
(38)
|
(58)
|
(56)
|
(46)
|
(56)
|
(37)
|
(40)
|
(37)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
15
|
7
|
11
|
38
|
23
|
33
|
30
|
3
|
4
|
2
|
1
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-105%
|
(0)
-8%
|
(0)
-8%
|
(0)
+31%
|
0
N/A
|
0
+822%
|
(0)
N/A
|
(0)
-547%
|
(1)
-302%
|
(0)
+54%
|
(13)
-3 928%
|
(37)
-178%
|
(43)
-14%
|
(49)
-15%
|
(35)
+28%
|
(19)
+47%
|
(14)
+28%
|
(7)
+49%
|
(7)
+4%
|
1
N/A
|
1
+60%
|
0
-67%
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
14
|
33
|
32
|
30
|
18
|
(1)
|
(1)
|
8
|
8
|
9
|
9
|
2
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
10
|
13
|
13
|
11
|
2
|
(0)
|
2
|
2
|
1
|
2
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
+59%
|
1
+213%
|
1
+33%
|
1
+37%
|
2
+124%
|
2
-12%
|
3
+28%
|
3
+2%
|
14
+418%
|
29
+113%
|
29
-1%
|
30
+4%
|
20
-34%
|
12
-37%
|
15
+19%
|
21
+39%
|
18
-11%
|
12
-37%
|
9
-23%
|
4
-58%
|
3
-13%
|
1
-62%
|
2
+45%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
0
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Net Change in Cash |
0
N/A
|
0
+429%
|
(0)
N/A
|
(1)
-439%
|
(1)
+7%
|
1
N/A
|
1
-14%
|
1
+143%
|
1
-33%
|
11
+1 272%
|
22
+98%
|
10
-55%
|
(0)
N/A
|
(10)
-10 058%
|
(23)
-122%
|
(11)
+52%
|
0
N/A
|
(2)
N/A
|
(0)
+77%
|
(1)
-14%
|
(1)
-15%
|
(0)
+76%
|
(0)
-53%
|
0
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
0
+180%
|
(0)
N/A
|
(1)
-161%
|
(2)
-47%
|
(2)
-4%
|
(2)
+13%
|
(2)
-6%
|
(2)
-29%
|
(3)
-37%
|
(7)
-156%
|
(20)
-166%
|
(31)
-59%
|
(45)
-44%
|
(42)
+7%
|
(36)
+14%
|
(58)
-62%
|
(43)
+25%
|
(45)
-4%
|
(40)
+12%
|
(8)
+80%
|
(8)
+3%
|
(4)
+46%
|
(3)
+31%
|
|