Elcora Advanced Materials Corp
F:ELM
Cash Flow Statement
Cash Flow Statement
Elcora Advanced Materials Corp
| Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(10)
|
(10)
|
(9)
|
(9)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
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
|
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
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
-100%
|
(0)
-30%
|
(0)
-85%
|
(0)
-58%
|
(0)
-3%
|
(1)
-82%
|
(1)
-6%
|
(1)
+11%
|
(1)
-97%
|
(1)
+33%
|
(1)
-5%
|
(1)
+10%
|
(0)
+54%
|
(1)
-61%
|
(2)
-225%
|
(2)
-13%
|
(2)
-6%
|
(2)
-6%
|
(1)
+55%
|
(2)
-43%
|
(1)
+12%
|
(1)
+11%
|
(2)
-29%
|
(1)
+31%
|
(1)
-13%
|
(1)
-8%
|
(1)
+43%
|
(1)
+7%
|
(1)
-1%
|
(1)
+14%
|
(1)
-8%
|
(1)
+27%
|
(0)
+65%
|
(0)
+91%
|
(0)
-241%
|
(0)
-229%
|
(0)
-23%
|
(0)
-49%
|
(1)
-351%
|
(1)
+3%
|
(1)
+5%
|
(2)
-19%
|
(1)
+68%
|
(1)
N/A
|
(1)
-25%
|
(0)
+57%
|
(0)
+18%
|
(0)
+35%
|
(0)
+64%
|
(0)
-92%
|
0
N/A
|
(0)
N/A
|
(0)
-4%
|
(0)
-39%
|
|
| 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
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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 Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-29%
|
(0)
-33%
|
(0)
-42%
|
(0)
+41%
|
(0)
+20%
|
(1)
-1 625%
|
(1)
+4%
|
(1)
+2%
|
(1)
-5%
|
(1)
+26%
|
(1)
-10%
|
(2)
-39%
|
(2)
-35%
|
(1)
+43%
|
(1)
-9%
|
(1)
+2%
|
(1)
+14%
|
(1)
+1%
|
(1)
+18%
|
(1)
+4%
|
(0)
+51%
|
(0)
+14%
|
(1)
-59%
|
(0)
+46%
|
(0)
-1%
|
(0)
-4%
|
(0)
+71%
|
(0)
+89%
|
(0)
+39%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
-70%
|
(1)
-6%
|
(1)
-10%
|
(1)
+37%
|
(0)
+39%
|
(0)
+7%
|
(0)
+21%
|
(0)
+55%
|
(0)
+21%
|
(0)
-12%
|
(0)
+89%
|
(0)
-1 589%
|
0
N/A
|
0
+42%
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
1
|
2
|
2
|
2
|
1
|
2
|
4
|
4
|
5
|
3
|
1
|
4
|
3
|
3
|
3
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
0
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
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)
|
0
|
(0)
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
0
N/A
|
1
+114%
|
1
-5%
|
1
-5%
|
1
+11%
|
0
-53%
|
1
+83%
|
1
+11%
|
0
-47%
|
1
+248%
|
2
+47%
|
2
+10%
|
2
-3%
|
2
+33%
|
2
-3%
|
4
+76%
|
4
+0%
|
4
-6%
|
3
-14%
|
2
-49%
|
4
+152%
|
3
-27%
|
3
N/A
|
3
-9%
|
2
-41%
|
2
+1%
|
1
-12%
|
1
-5%
|
1
-50%
|
1
-5%
|
1
-5%
|
1
+5%
|
(0)
N/A
|
(0)
+63%
|
0
N/A
|
0
+62%
|
0
+859%
|
0
-1%
|
2
+256%
|
3
+95%
|
3
-15%
|
2
-1%
|
2
-16%
|
1
-71%
|
1
+18%
|
1
+26%
|
0
-79%
|
0
+82%
|
0
-18%
|
0
-14%
|
0
+2%
|
0
+11%
|
0
+55%
|
0
-26%
|
1
+81%
|
|
| 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
|
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)
|
|
| Net Change in Cash |
0
N/A
|
1
+117%
|
0
-10%
|
0
-30%
|
0
-48%
|
(0)
N/A
|
(0)
-58%
|
(0)
-10%
|
(0)
-39%
|
(0)
+30%
|
(1)
-109%
|
(1)
+25%
|
(0)
+12%
|
1
N/A
|
1
+12%
|
1
+35%
|
0
-87%
|
(1)
N/A
|
(1)
+34%
|
(1)
-52%
|
1
N/A
|
0
-62%
|
1
+35%
|
0
-74%
|
(0)
N/A
|
(0)
+75%
|
(0)
-230%
|
(0)
+95%
|
(0)
-2 081%
|
(0)
-13%
|
(0)
+15%
|
(0)
+58%
|
(1)
-266%
|
(0)
+64%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
-19%
|
1
+473%
|
1
-28%
|
0
-98%
|
(0)
N/A
|
(1)
-10 279%
|
(1)
+10%
|
(0)
+59%
|
(0)
+33%
|
(0)
-125%
|
(0)
+89%
|
(0)
+99%
|
0
N/A
|
0
+204%
|
0
-61%
|
0
+298%
|
0
-59%
|
0
-35%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
-100%
|
(0)
-30%
|
(0)
-85%
|
(0)
-88%
|
(0)
-7%
|
(1)
-73%
|
(1)
-11%
|
(1)
+16%
|
(1)
-82%
|
(1)
+33%
|
(1)
-3%
|
(1)
+10%
|
(0)
+57%
|
(1)
-61%
|
(2)
-225%
|
(2)
-20%
|
(3)
-12%
|
(3)
-7%
|
(1)
+50%
|
(2)
-27%
|
(2)
+12%
|
(1)
+14%
|
(2)
-32%
|
(2)
+12%
|
(2)
-2%
|
(2)
-7%
|
(1)
+29%
|
(1)
+34%
|
(1)
-2%
|
(1)
+11%
|
(1)
+8%
|
(1)
+24%
|
(0)
+64%
|
(0)
+94%
|
(0)
-381%
|
(0)
-269%
|
(0)
-23%
|
(0)
-49%
|
(2)
-545%
|
(3)
-19%
|
(2)
+0%
|
(3)
-15%
|
(1)
+54%
|
(1)
+24%
|
(1)
-9%
|
(1)
+42%
|
(0)
+39%
|
(0)
+29%
|
(0)
+29%
|
(0)
-7%
|
(0)
-57%
|
(0)
-19%
|
(0)
+7%
|
(1)
-51%
|
|