Aero Energy Ltd
F:J5B
Cash Flow Statement
Cash Flow Statement
Aero Energy Ltd
| Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||
| Net Income |
(0)
|
(0)
|
(13)
|
(14)
|
(15)
|
(15)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(5)
|
(5)
|
(4)
|
(5)
|
(1)
|
(1)
|
(3)
|
(2)
|
(9)
|
(8)
|
(12)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
0
|
12
|
13
|
13
|
13
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
(0)
|
0
|
1
|
0
|
7
|
6
|
10
|
|
| 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)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
|
| Cash from Operating Activities |
(1)
N/A
|
(0)
+13%
|
(2)
-223%
|
(2)
-38%
|
(2)
-3%
|
(3)
-19%
|
(2)
+23%
|
(2)
+15%
|
(2)
+2%
|
(1)
+22%
|
(1)
+23%
|
(1)
+17%
|
(0)
+47%
|
(0)
+46%
|
(1)
-126%
|
(2)
-288%
|
(3)
-28%
|
(3)
+3%
|
(3)
-14%
|
(1)
+75%
|
(0)
+41%
|
(1)
-97%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(1)
|
(3)
|
(5)
|
(6)
|
(6)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
(0)
N/A
|
(3)
-587%
|
(5)
-74%
|
(6)
-7%
|
(6)
-8%
|
(4)
+31%
|
(3)
+28%
|
(4)
-29%
|
(4)
+9%
|
(3)
+18%
|
(2)
+34%
|
(1)
+56%
|
(0)
+48%
|
(1)
-43%
|
(2)
-279%
|
(3)
-30%
|
(3)
+3%
|
(4)
-49%
|
(2)
+48%
|
(1)
+38%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
1
|
9
|
9
|
0
|
8
|
2
|
6
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
6
|
0
|
0
|
7
|
2
|
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 |
1
N/A
|
1
-10%
|
9
+988%
|
9
N/A
|
0
N/A
|
8
N/A
|
2
-71%
|
6
+130%
|
0
N/A
|
0
N/A
|
3
N/A
|
0
-94%
|
0
+46%
|
0
+1%
|
1
+284%
|
6
+485%
|
0
N/A
|
0
N/A
|
7
N/A
|
2
-74%
|
0
N/A
|
0
N/A
|
|
| Change in Cash | |||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
-6%
|
7
+1 910%
|
4
-44%
|
1
-78%
|
0
-92%
|
(6)
N/A
|
(0)
+94%
|
1
N/A
|
0
-60%
|
(1)
N/A
|
(4)
-150%
|
(2)
+41%
|
(1)
+62%
|
0
N/A
|
4
+3 660%
|
1
-68%
|
1
-56%
|
1
+164%
|
(3)
N/A
|
(1)
+74%
|
(0)
+51%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+13%
|
(2)
-337%
|
(5)
-149%
|
(8)
-43%
|
(8)
-10%
|
(8)
+3%
|
(6)
+27%
|
(5)
+20%
|
(5)
-10%
|
(5)
+13%
|
(4)
+18%
|
(2)
+37%
|
(1)
+54%
|
(1)
+8%
|
(3)
-181%
|
(5)
-84%
|
(6)
-12%
|
(6)
-5%
|
(5)
+15%
|
(3)
+38%
|
(3)
+7%
|
|