
Ballard Power Systems Inc
NASDAQ:BLDP

Cash Flow Statement
Cash Flow Statement
Ballard Power Systems Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(19)
|
(22)
|
(23)
|
(7)
|
(24)
|
(22)
|
(22)
|
(22)
|
(14)
|
(9)
|
(6)
|
(8)
|
(11)
|
(14)
|
(19)
|
(27)
|
(34)
|
(37)
|
(40)
|
(39)
|
(41)
|
(45)
|
(47)
|
(51)
|
(56)
|
(66)
|
(85)
|
(114)
|
(137)
|
(171)
|
(183)
|
(173)
|
(167)
|
(141)
|
(161)
|
(178)
|
(185)
|
(186)
|
(329)
|
(324)
|
(304)
|
|
Depreciation & Amortization |
5
|
5
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
8
|
8
|
7
|
8
|
8
|
8
|
9
|
8
|
10
|
11
|
12
|
14
|
13
|
13
|
13
|
12
|
14
|
14
|
14
|
15
|
12
|
9
|
|
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)
|
(1)
|
(0)
|
(1)
|
(4)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
(6)
|
(6)
|
(6)
|
(17)
|
(2)
|
(2)
|
(1)
|
5
|
4
|
4
|
3
|
5
|
6
|
6
|
6
|
8
|
11
|
14
|
20
|
17
|
17
|
18
|
15
|
18
|
19
|
21
|
25
|
27
|
34
|
45
|
43
|
42
|
32
|
17
|
50
|
77
|
87
|
86
|
212
|
199
|
184
|
|
Change in Working Capital |
(0)
|
1
|
2
|
(6)
|
(6)
|
(7)
|
(4)
|
9
|
7
|
7
|
(3)
|
(12)
|
(15)
|
(30)
|
(25)
|
(17)
|
(18)
|
0
|
(4)
|
(0)
|
2
|
(11)
|
(8)
|
(17)
|
(19)
|
(15)
|
(4)
|
(3)
|
(14)
|
(13)
|
(14)
|
(10)
|
(2)
|
(2)
|
(6)
|
(17)
|
(4)
|
(9)
|
1
|
5
|
(2)
|
|
Cash from Operating Activities |
(19)
N/A
|
(22)
-12%
|
(23)
-6%
|
(25)
-10%
|
(27)
-8%
|
(26)
+5%
|
(22)
+14%
|
(4)
+83%
|
0
N/A
|
6
+1 194%
|
(1)
N/A
|
(10)
-830%
|
(14)
-42%
|
(33)
-135%
|
(33)
N/A
|
(32)
+3%
|
(35)
-10%
|
(16)
+53%
|
(18)
-11%
|
(14)
+22%
|
(14)
+2%
|
(30)
-119%
|
(32)
-6%
|
(43)
-33%
|
(49)
-13%
|
(51)
-6%
|
(56)
-10%
|
(80)
-43%
|
(106)
-32%
|
(128)
-20%
|
(142)
-11%
|
(132)
+7%
|
(127)
+4%
|
(116)
+9%
|
(107)
+7%
|
(105)
+3%
|
(88)
+16%
|
(95)
-8%
|
(102)
-7%
|
(108)
-6%
|
(113)
-4%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(5)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(8)
|
(5)
|
(6)
|
(6)
|
(5)
|
(13)
|
(10)
|
(11)
|
(13)
|
(10)
|
(14)
|
(15)
|
(16)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(15)
|
(15)
|
(21)
|
(25)
|
(34)
|
(42)
|
(48)
|
(49)
|
(41)
|
(37)
|
(24)
|
(29)
|
(28)
|
(23)
|
|
Other Items |
29
|
29
|
29
|
27
|
7
|
10
|
10
|
12
|
3
|
(1)
|
(4)
|
(0)
|
0
|
1
|
4
|
(13)
|
(28)
|
(28)
|
(26)
|
(19)
|
(11)
|
(17)
|
(26)
|
(24)
|
(20)
|
(19)
|
(13)
|
(71)
|
(77)
|
(90)
|
(98)
|
(41)
|
(32)
|
(19)
|
(15)
|
(13)
|
(14)
|
(14)
|
(12)
|
(9)
|
(7)
|
|
Cash from Investing Activities |
25
N/A
|
27
+8%
|
26
-2%
|
23
-12%
|
3
-89%
|
6
+107%
|
5
-8%
|
5
+3%
|
(5)
N/A
|
(9)
-97%
|
(9)
N/A
|
(6)
+31%
|
(6)
+11%
|
(4)
+30%
|
(9)
-116%
|
(23)
-165%
|
(39)
-67%
|
(41)
-5%
|
(36)
+11%
|
(33)
+9%
|
(26)
+20%
|
(33)
-26%
|
(40)
-21%
|
(36)
+9%
|
(33)
+9%
|
(31)
+6%
|
(26)
+16%
|
(86)
-229%
|
(93)
-8%
|
(111)
-20%
|
(123)
-11%
|
(76)
+39%
|
(74)
+2%
|
(68)
+9%
|
(63)
+6%
|
(54)
+15%
|
(51)
+6%
|
(38)
+26%
|
(41)
-8%
|
(37)
+11%
|
(30)
+19%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
2
|
1
|
14
|
19
|
19
|
18
|
34
|
29
|
29
|
31
|
4
|
6
|
6
|
4
|
5
|
187
|
186
|
186
|
186
|
5
|
59
|
72
|
283
|
699
|
1 174
|
1 160
|
948
|
530
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
Other |
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
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
|
0
|
|
Cash from Financing Activities |
1
N/A
|
(0)
N/A
|
13
N/A
|
18
+39%
|
21
+16%
|
21
-2%
|
36
+73%
|
31
-14%
|
28
-10%
|
30
+8%
|
3
-89%
|
5
+47%
|
6
+10%
|
4
-31%
|
4
+8%
|
186
+4 407%
|
185
0%
|
185
0%
|
184
0%
|
3
-99%
|
57
+2 099%
|
70
+24%
|
280
+301%
|
697
+148%
|
1 171
+68%
|
1 158
-1%
|
945
-18%
|
527
-44%
|
(2)
N/A
|
(2)
-23%
|
(2)
-1%
|
(2)
-17%
|
(3)
-19%
|
(3)
-11%
|
(3)
-7%
|
(4)
-8%
|
(4)
+3%
|
(3)
+3%
|
(3)
+0%
|
(2)
+56%
|
(2)
+0%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
(1)
|
(0)
|
|
Net Change in Cash |
6
N/A
|
5
-20%
|
16
+239%
|
16
0%
|
(3)
N/A
|
0
N/A
|
19
+27 029%
|
33
+72%
|
24
-27%
|
27
+13%
|
(8)
N/A
|
(12)
-53%
|
(15)
-25%
|
(33)
-113%
|
(37)
-12%
|
132
N/A
|
112
-15%
|
128
+14%
|
130
+1%
|
(44)
N/A
|
17
N/A
|
7
-61%
|
208
+3 072%
|
616
+195%
|
1 087
+77%
|
1 073
-1%
|
861
-20%
|
360
-58%
|
(201)
N/A
|
(240)
-20%
|
(267)
-11%
|
(210)
+21%
|
(204)
+3%
|
(188)
+8%
|
(174)
+7%
|
(163)
+7%
|
(143)
+12%
|
(137)
+4%
|
(146)
-6%
|
(147)
-1%
|
(144)
+2%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(24)
N/A
|
(24)
-1%
|
(26)
-8%
|
(29)
-12%
|
(32)
-8%
|
(31)
+4%
|
(27)
+11%
|
(11)
+61%
|
(7)
+35%
|
(2)
+72%
|
(6)
-210%
|
(16)
-164%
|
(20)
-21%
|
(38)
-91%
|
(45)
-21%
|
(42)
+9%
|
(46)
-10%
|
(29)
+37%
|
(29)
+2%
|
(28)
+1%
|
(29)
-4%
|
(46)
-58%
|
(46)
N/A
|
(56)
-20%
|
(62)
-10%
|
(64)
-4%
|
(69)
-8%
|
(95)
-37%
|
(122)
-28%
|
(149)
-22%
|
(167)
-12%
|
(167)
+0%
|
(169)
-1%
|
(164)
+3%
|
(156)
+5%
|
(146)
+7%
|
(125)
+14%
|
(120)
+4%
|
(131)
-9%
|
(136)
-4%
|
(135)
+0%
|