Avila Energy Corp
CNSX:VIK
Cash Flow Statement
Cash Flow Statement
Avila Energy Corp
| Jun-2014 | Sep-2014 | 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)
|
1
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
(3)
|
(7)
|
(7)
|
(11)
|
(20)
|
(18)
|
(19)
|
(18)
|
(14)
|
(14)
|
(13)
|
(13)
|
|
| Depreciation & Amortization |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
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 |
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
18
|
0
|
0
|
(0)
|
17
|
11
|
12
|
13
|
11
|
11
|
11
|
11
|
|
| Cash Interest Paid |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
|
| Change in Working Capital |
1
|
1
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(1)
|
0
|
0
|
3
|
5
|
5
|
6
|
3
|
2
|
2
|
1
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-19%
|
(0)
+52%
|
(1)
-256%
|
(1)
+16%
|
(1)
-11%
|
(1)
-22%
|
(1)
+40%
|
(2)
-222%
|
3
N/A
|
(3)
N/A
|
(6)
-101%
|
(3)
+44%
|
(7)
-128%
|
(1)
+92%
|
2
N/A
|
2
-18%
|
1
-54%
|
(0)
N/A
|
(0)
+41%
|
(0)
+34%
|
(0)
-3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(33)
|
(4)
|
(4)
|
(3)
|
27
|
(2)
|
(6)
|
(6)
|
(6)
|
(0)
|
0
|
0
|
0
|
|
| Other Items |
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(9)
|
(0)
|
(2)
|
(2)
|
2
|
(7)
|
(0)
|
(0)
|
4
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
-33%
|
1
N/A
|
0
-33%
|
(0)
N/A
|
(1)
-97%
|
(1)
+7%
|
(1)
-82%
|
(2)
-93%
|
(2)
+25%
|
(4)
-107%
|
(41)
-980%
|
(4)
+91%
|
(6)
-61%
|
(5)
+18%
|
29
N/A
|
(9)
N/A
|
(7)
+24%
|
(7)
+2%
|
(2)
+70%
|
0
N/A
|
0
+36%
|
0
-1%
|
0
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1
|
2
|
1
|
4
|
4
|
3
|
3
|
27
|
9
|
0
|
9
|
(17)
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
5
|
11
|
5
|
3
|
(2)
|
(5)
|
2
|
3
|
3
|
0
|
(0)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
0
-22%
|
(0)
N/A
|
0
N/A
|
1
+177%
|
2
+136%
|
2
-15%
|
4
+112%
|
4
+13%
|
3
-32%
|
8
+183%
|
38
+388%
|
13
-67%
|
11
-10%
|
7
-42%
|
(22)
N/A
|
3
N/A
|
4
+54%
|
4
+4%
|
1
-81%
|
0
-81%
|
(0)
N/A
|
(0)
-31%
|
(0)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
0
N/A
|
0
+482%
|
0
+970%
|
0
+27%
|
0
-34%
|
0
-68%
|
1
+4 241%
|
0
-78%
|
0
-58%
|
1
+1 129%
|
(1)
N/A
|
6
N/A
|
(0)
N/A
|
(1)
-944%
|
(0)
+82%
|
(6)
-2 625%
|
(0)
+100%
|
(0)
-958%
|
(0)
-72%
|
(0)
+75%
|
(0)
+16%
|
0
N/A
|
0
-44%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(1)
+49%
|
(1)
-10%
|
(1)
-19%
|
(0)
+52%
|
(2)
-489%
|
(1)
+49%
|
(1)
-11%
|
(2)
-92%
|
(2)
+3%
|
(5)
-150%
|
(30)
-510%
|
(6)
+78%
|
(10)
-49%
|
(6)
+37%
|
20
N/A
|
(2)
N/A
|
(4)
-88%
|
(4)
-7%
|
(5)
-23%
|
(1)
+90%
|
(0)
+53%
|
(0)
+36%
|
(0)
-3%
|
|