Westbridge Renewable Energy Corp.
F:PUQ
Cash Flow Statement
Cash Flow Statement
Westbridge Renewable Energy Corp.
| Dec-2020 | Mar-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||
| Net Income |
1
|
0
|
(2)
|
(4)
|
(4)
|
(5)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
31
|
32
|
34
|
56
|
20
|
18
|
17
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
2
|
3
|
3
|
4
|
1
|
1
|
1
|
1
|
2
|
3
|
(39)
|
(40)
|
(42)
|
(73)
|
(31)
|
(29)
|
(28)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
6
|
(2)
|
3
|
0
|
(6)
|
8
|
(1)
|
1
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+54%
|
(0)
-167%
|
(0)
-72%
|
(1)
-148%
|
(1)
-33%
|
(2)
-46%
|
(2)
+25%
|
(2)
-16%
|
(1)
+40%
|
4
N/A
|
(2)
N/A
|
(5)
-134%
|
(7)
-47%
|
(13)
-84%
|
(9)
+28%
|
(12)
-26%
|
(10)
+17%
|
(10)
-2%
|
|
| Investing Cash Flow | ||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(4)
|
(5)
|
(5)
|
|
| Other Items |
0
|
0
|
4
|
4
|
0
|
0
|
0
|
(1)
|
(6)
|
(6)
|
(34)
|
(28)
|
19
|
19
|
47
|
93
|
56
|
65
|
66
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
4
N/A
|
3
-30%
|
2
-18%
|
2
-21%
|
(3)
N/A
|
(3)
-21%
|
(8)
-142%
|
(9)
-5%
|
(37)
-335%
|
(31)
+16%
|
15
N/A
|
15
+2%
|
44
+187%
|
90
+103%
|
52
-42%
|
61
+16%
|
60
0%
|
|
| Financing Cash Flow | ||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
4
|
2
|
1
|
1
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
5
|
6
|
34
|
34
|
19
|
17
|
(11)
|
(45)
|
(36)
|
(36)
|
(37)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
|
| Other |
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
|
| Cash from Financing Activities |
1
N/A
|
0
N/A
|
1
N/A
|
1
-11%
|
1
+20%
|
1
-1%
|
2
+109%
|
3
+84%
|
8
+150%
|
10
+26%
|
37
+255%
|
34
-7%
|
20
-42%
|
17
-12%
|
(20)
N/A
|
(55)
-169%
|
(46)
+17%
|
(47)
-2%
|
(37)
+21%
|
|
| 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)
|
|
| Net Change in Cash |
0
N/A
|
0
+28%
|
5
+879%
|
3
-32%
|
2
-32%
|
1
-39%
|
(3)
N/A
|
(2)
+47%
|
(2)
-4%
|
1
N/A
|
4
+417%
|
1
-71%
|
30
+2 469%
|
26
-14%
|
11
-57%
|
26
+131%
|
(5)
N/A
|
4
N/A
|
14
+218%
|
|
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+54%
|
(0)
-214%
|
(2)
-502%
|
(3)
-67%
|
(4)
-29%
|
(5)
-29%
|
(4)
+14%
|
(4)
-4%
|
(4)
+15%
|
1
N/A
|
(6)
N/A
|
(9)
-55%
|
(10)
-21%
|
(15)
-44%
|
(13)
+14%
|
(16)
-20%
|
(14)
+8%
|
(15)
-5%
|
|