Spruce Power Holding Corp
NYSE:SPRU
Cash Flow Statement
Cash Flow Statement
Spruce Power Holding Corp
| 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 |
(15)
|
(21)
|
(14)
|
(17)
|
(61)
|
8
|
(10)
|
(15)
|
29
|
(49)
|
(51)
|
(65)
|
(93)
|
(96)
|
(81)
|
(79)
|
(67)
|
(50)
|
(60)
|
(95)
|
(70)
|
(83)
|
(77)
|
(24)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
4
|
6
|
12
|
16
|
20
|
22
|
21
|
21
|
21
|
21
|
23
|
24
|
28
|
|
| 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
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
8
|
8
|
8
|
10
|
10
|
10
|
10
|
7
|
3
|
2
|
1
|
3
|
3
|
3
|
3
|
3
|
|
| Other Non-Cash Items |
1
|
4
|
0
|
1
|
45
|
(29)
|
(27)
|
(33)
|
(80)
|
(7)
|
(2)
|
4
|
21
|
22
|
20
|
24
|
8
|
8
|
8
|
35
|
35
|
35
|
37
|
7
|
|
| 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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
16
|
28
|
36
|
37
|
40
|
38
|
35
|
35
|
35
|
39
|
42
|
|
| Change in Working Capital |
2
|
1
|
2
|
4
|
(5)
|
(5)
|
(5)
|
(7)
|
1
|
(4)
|
(7)
|
(3)
|
1
|
9
|
(7)
|
2
|
3
|
(27)
|
(11)
|
(7)
|
(28)
|
(4)
|
(10)
|
(24)
|
|
| Cash from Operating Activities |
(12)
N/A
|
(16)
-39%
|
(12)
+26%
|
(12)
+1%
|
(20)
-68%
|
(25)
-27%
|
(40)
-58%
|
(53)
-34%
|
(48)
+9%
|
(58)
-19%
|
(58)
-1%
|
(61)
-4%
|
(63)
-5%
|
(53)
+17%
|
(51)
+2%
|
(33)
+36%
|
(34)
-2%
|
(48)
-41%
|
(43)
+10%
|
(46)
-8%
|
(42)
+9%
|
(29)
+31%
|
(26)
+10%
|
(14)
+47%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
(229)
|
1
|
0
|
0
|
(8)
|
(11)
|
(11)
|
(10)
|
(2)
|
(31)
|
(29)
|
(50)
|
(44)
|
(22)
|
(16)
|
10
|
12
|
32
|
(101)
|
(103)
|
(106)
|
(108)
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
-336%
|
0
N/A
|
230
+46 748%
|
(0)
N/A
|
(1)
-697%
|
(11)
-814%
|
(15)
-40%
|
(15)
0%
|
(13)
+13%
|
(4)
+68%
|
(32)
-668%
|
(29)
+10%
|
(50)
-72%
|
(44)
+12%
|
(22)
+49%
|
(17)
+25%
|
9
N/A
|
11
+22%
|
31
+186%
|
(101)
N/A
|
(103)
-1%
|
(107)
-4%
|
(108)
-1%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(0)
|
(232)
|
146
|
231
|
231
|
231
|
86
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(4)
|
(4)
|
(5)
|
(3)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
| Net Issuance of Debt |
9
|
17
|
9
|
9
|
(6)
|
(15)
|
(7)
|
(7)
|
(1)
|
(1)
|
(0)
|
(0)
|
(10)
|
(16)
|
(24)
|
(11)
|
(12)
|
(12)
|
(4)
|
(26)
|
84
|
84
|
77
|
75
|
|
| Other |
(0)
|
0
|
(0)
|
0
|
207
|
207
|
207
|
207
|
0
|
0
|
(0)
|
(3)
|
(10)
|
(10)
|
(10)
|
(9)
|
(1)
|
(1)
|
(3)
|
(2)
|
(4)
|
(4)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
9
N/A
|
17
+88%
|
9
-47%
|
(222)
N/A
|
346
N/A
|
424
+22%
|
432
+2%
|
432
0%
|
85
-80%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
(19)
-723%
|
(25)
-31%
|
(35)
-38%
|
(24)
+32%
|
(17)
+29%
|
(18)
-5%
|
(10)
+42%
|
(28)
-176%
|
79
N/A
|
78
-1%
|
73
-7%
|
70
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
1
N/A
|
(2)
N/A
|
(3)
-49%
|
326
N/A
|
397
+22%
|
381
-4%
|
363
-5%
|
22
-94%
|
(71)
N/A
|
(62)
+12%
|
(95)
-53%
|
(112)
-17%
|
(128)
-14%
|
(130)
-2%
|
(79)
+39%
|
(67)
+15%
|
(56)
+16%
|
(42)
+26%
|
(43)
-2%
|
(64)
-49%
|
(53)
+17%
|
(60)
-12%
|
(51)
+14%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(16)
-40%
|
(12)
+26%
|
(12)
+1%
|
(20)
-69%
|
(27)
-33%
|
(42)
-58%
|
(57)
-35%
|
(52)
+8%
|
(60)
-15%
|
(58)
+3%
|
(62)
-6%
|
(63)
-3%
|
(53)
+17%
|
(52)
+2%
|
(33)
+36%
|
(34)
-3%
|
(48)
-41%
|
(43)
+10%
|
(46)
-8%
|
(42)
+9%
|
(29)
+31%
|
(26)
+9%
|
(14)
+47%
|
|