Capstone Green Energy Corp
F:TBN2
Cash Flow Statement
Cash Flow Statement
Capstone Green Energy Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
(23)
|
(22)
|
(19)
|
(17)
|
(16)
|
(16)
|
(19)
|
(21)
|
(32)
|
(31)
|
(32)
|
(34)
|
(25)
|
(24)
|
(22)
|
(26)
|
(25)
|
(25)
|
(23)
|
(12)
|
(10)
|
(11)
|
(12)
|
(15)
|
(17)
|
(17)
|
(17)
|
(19)
|
(22)
|
(18)
|
(18)
|
(21)
|
(18)
|
(19)
|
(21)
|
(18)
|
(20)
|
(20)
|
(19)
|
(19)
|
|
| Depreciation & Amortization |
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
|
| Other Non-Cash Items |
8
|
7
|
7
|
8
|
8
|
8
|
11
|
10
|
19
|
18
|
14
|
13
|
3
|
2
|
2
|
8
|
9
|
10
|
11
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
8
|
12
|
10
|
10
|
6
|
3
|
5
|
5
|
5
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Change in Working Capital |
(5)
|
(14)
|
(6)
|
(8)
|
(10)
|
(2)
|
(16)
|
(12)
|
(12)
|
(10)
|
(10)
|
(3)
|
(2)
|
2
|
4
|
(6)
|
(3)
|
(4)
|
(4)
|
(5)
|
(3)
|
(7)
|
(8)
|
(3)
|
(6)
|
(5)
|
(5)
|
(7)
|
(4)
|
(4)
|
5
|
4
|
6
|
0
|
(9)
|
(8)
|
(12)
|
(8)
|
1
|
(1)
|
|
| Cash from Operating Activities |
(17)
N/A
|
(26)
-52%
|
(15)
+41%
|
(15)
+1%
|
(15)
-1%
|
(9)
+44%
|
(22)
-158%
|
(20)
+9%
|
(23)
-14%
|
(21)
+10%
|
(27)
-29%
|
(22)
+16%
|
(22)
0%
|
(18)
+21%
|
(14)
+21%
|
(22)
-58%
|
(19)
+17%
|
(17)
+8%
|
(14)
+16%
|
(12)
+16%
|
(9)
+29%
|
(14)
-61%
|
(15)
-10%
|
(12)
+22%
|
(18)
-47%
|
(17)
+5%
|
(17)
+2%
|
(21)
-26%
|
(20)
+5%
|
(16)
+17%
|
(8)
+49%
|
(7)
+11%
|
2
N/A
|
(7)
N/A
|
(18)
-168%
|
(18)
-2%
|
(27)
-53%
|
(21)
+24%
|
(11)
+48%
|
(12)
-14%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(8)
|
(10)
|
(11)
|
(10)
|
(8)
|
|
| Other Items |
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 from Investing Activities |
(1)
N/A
|
(1)
+1%
|
(1)
+5%
|
(1)
+3%
|
(1)
-6%
|
(1)
+1%
|
(2)
-32%
|
(2)
-1%
|
(2)
-3%
|
(2)
-42%
|
(2)
+15%
|
(2)
+2%
|
(2)
+20%
|
(1)
+60%
|
(0)
+47%
|
(1)
-56%
|
(0)
+60%
|
(0)
-85%
|
(1)
-73%
|
(1)
-86%
|
(2)
-47%
|
(2)
+1%
|
(2)
+10%
|
(3)
-119%
|
(3)
+1%
|
(4)
-24%
|
(6)
-45%
|
(4)
+31%
|
(4)
0%
|
(3)
+22%
|
(2)
+30%
|
(2)
+31%
|
(3)
-103%
|
(4)
-35%
|
(5)
-9%
|
(8)
-63%
|
(10)
-29%
|
(11)
-7%
|
(10)
+7%
|
(8)
+17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
4
|
4
|
(0)
|
6
|
6
|
36
|
36
|
30
|
30
|
0
|
1
|
7
|
13
|
26
|
25
|
25
|
20
|
10
|
11
|
9
|
14
|
16
|
18
|
16
|
11
|
7
|
9
|
7
|
10
|
10
|
5
|
4
|
16
|
26
|
26
|
26
|
11
|
0
|
7
|
7
|
|
| Net Issuance of Debt |
3
|
(1)
|
(0)
|
0
|
(1)
|
(1)
|
(0)
|
1
|
(1)
|
4
|
2
|
(5)
|
(4)
|
(11)
|
(10)
|
(2)
|
2
|
3
|
3
|
2
|
(3)
|
0
|
2
|
(1)
|
20
|
19
|
16
|
18
|
(1)
|
1
|
1
|
20
|
20
|
18
|
18
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
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 Financing Activities |
7
N/A
|
4
-49%
|
(0)
N/A
|
6
N/A
|
6
-6%
|
35
+517%
|
36
+4%
|
31
-14%
|
29
-7%
|
(1)
N/A
|
(2)
-25%
|
(3)
-107%
|
8
N/A
|
20
+137%
|
20
-1%
|
29
+44%
|
22
-24%
|
13
-42%
|
14
+12%
|
10
-26%
|
10
-3%
|
16
+59%
|
20
+25%
|
16
-22%
|
31
+101%
|
26
-17%
|
25
-3%
|
25
-1%
|
9
-63%
|
11
+22%
|
6
-43%
|
24
+273%
|
36
+49%
|
44
+22%
|
44
0%
|
25
-43%
|
10
-58%
|
(1)
N/A
|
6
N/A
|
6
-5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(11)
N/A
|
(24)
-111%
|
(17)
+28%
|
(10)
+39%
|
(11)
-6%
|
25
N/A
|
13
-50%
|
9
-26%
|
4
-53%
|
(24)
N/A
|
(30)
-24%
|
(27)
+9%
|
(16)
+43%
|
2
N/A
|
6
+239%
|
6
+7%
|
3
-49%
|
(5)
N/A
|
(1)
+80%
|
(3)
-196%
|
(0)
+90%
|
0
N/A
|
3
+616%
|
0
-95%
|
10
+6 350%
|
5
-51%
|
3
-48%
|
0
-98%
|
(15)
N/A
|
(8)
+43%
|
(4)
+51%
|
15
N/A
|
34
+126%
|
33
-4%
|
21
-35%
|
(1)
N/A
|
(27)
-3 748%
|
(32)
-20%
|
(14)
+55%
|
(15)
-1%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(18)
N/A
|
(27)
-49%
|
(17)
+39%
|
(16)
+1%
|
(17)
-2%
|
(10)
+41%
|
(24)
-143%
|
(22)
+8%
|
(25)
-13%
|
(23)
+6%
|
(29)
-24%
|
(24)
+15%
|
(24)
+1%
|
(18)
+23%
|
(14)
+22%
|
(23)
-58%
|
(19)
+18%
|
(17)
+7%
|
(15)
+14%
|
(13)
+11%
|
(10)
+22%
|
(16)
-51%
|
(17)
-8%
|
(15)
+9%
|
(21)
-36%
|
(21)
+0%
|
(23)
-7%
|
(25)
-11%
|
(24)
+4%
|
(20)
+18%
|
(11)
+46%
|
(9)
+16%
|
(2)
+83%
|
(11)
-623%
|
(22)
-105%
|
(26)
-15%
|
(37)
-46%
|
(31)
+16%
|
(21)
+34%
|
(20)
+1%
|
|