AC Energy Corp
OTC:ACPIF
Cash Flow Statement
Cash Flow Statement
AC Energy Corp
Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||
Net Income |
4 492
|
6 075
|
0
|
4 969
|
4 062
|
5 053
|
0
|
7 122
|
6 584
|
6 497
|
0
|
0
|
8 012
|
9 389
|
12 321
|
|
Depreciation & Amortization |
1 917
|
1 846
|
1 811
|
1 919
|
1 898
|
1 929
|
2 006
|
2 125
|
2 155
|
2 224
|
2
|
(228)
|
(378)
|
1 573
|
1 332
|
|
Other Non-Cash Items |
(1 308)
|
(1 763)
|
(1 949)
|
979
|
714
|
136
|
(4 564)
|
(5 546)
|
(4 304)
|
(5 466)
|
(1 430)
|
(2 159)
|
(3 481)
|
(8 321)
|
(7 499)
|
|
Cash Taxes Paid |
271
|
274
|
245
|
323
|
324
|
609
|
472
|
346
|
464
|
213
|
4
|
(16)
|
(45)
|
422
|
662
|
|
Cash Interest Paid |
1 886
|
1 820
|
1 853
|
1 992
|
1 682
|
1 489
|
1 329
|
1 429
|
1 489
|
1 821
|
169
|
(420)
|
(299)
|
3 316
|
3 967
|
|
Change in Working Capital |
(5 498)
|
(1 904)
|
(3 842)
|
(2 137)
|
(143)
|
(6 637)
|
(1 825)
|
1 406
|
(3 421)
|
1 316
|
(2 927)
|
3 723
|
944
|
545
|
(1 266)
|
|
Cash from Operating Activities |
(397)
N/A
|
4 254
N/A
|
3 124
-27%
|
5 730
+83%
|
6 530
+14%
|
482
-93%
|
3 424
+611%
|
5 106
+49%
|
1 014
-80%
|
4 572
+351%
|
(2 440)
N/A
|
3 429
N/A
|
(242)
N/A
|
3 187
N/A
|
2 784
-13%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(888)
|
(3 905)
|
(6 638)
|
(6 732)
|
(7 619)
|
(5 601)
|
(5 816)
|
(7 891)
|
(11 161)
|
(11 540)
|
(3 458)
|
(5 160)
|
(9 312)
|
(25 889)
|
(27 907)
|
|
Other Items |
(12 408)
|
(15 206)
|
(15 670)
|
1 044
|
944
|
(3 297)
|
(17 252)
|
(33 270)
|
(16 485)
|
(15 741)
|
18 697
|
8 149
|
20 766
|
991
|
(7 239)
|
|
Cash from Investing Activities |
(13 296)
N/A
|
(19 111)
-44%
|
(22 308)
-17%
|
(5 687)
+75%
|
(6 675)
-17%
|
(8 898)
-33%
|
(23 069)
-159%
|
(41 160)
-78%
|
(27 647)
+33%
|
(27 282)
+1%
|
15 239
N/A
|
2 988
-80%
|
11 454
+283%
|
(24 899)
N/A
|
(35 146)
-41%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
2 605
|
(29)
|
58
|
17 264
|
27 749
|
27 808
|
27 721
|
21 084
|
10 619
|
10 805
|
(10 559)
|
(10 559)
|
14 198
|
25 000
|
0
|
|
Net Issuance of Debt |
10 824
|
16 445
|
3 690
|
(4 382)
|
(4 990)
|
11 199
|
14 122
|
26 413
|
32 455
|
21 107
|
3 677
|
(337)
|
(9 204)
|
15 122
|
27 554
|
|
Cash Paid for Dividends |
(107)
|
(659)
|
(2 508)
|
(685)
|
(2 906)
|
(3 077)
|
(3 410)
|
(3 757)
|
(4 089)
|
(3 752)
|
(28)
|
2 252
|
676
|
(3 952)
|
(4 265)
|
|
Other |
(572)
|
(679)
|
7 829
|
(2 154)
|
(3 395)
|
(23 007)
|
(21 810)
|
(21 369)
|
(20 001)
|
(682)
|
(5 967)
|
(5 570)
|
(5 232)
|
(9 270)
|
(23 999)
|
|
Cash from Financing Activities |
12 750
N/A
|
15 079
+18%
|
9 070
-40%
|
10 044
+11%
|
16 458
+64%
|
12 923
-21%
|
16 623
+29%
|
22 370
+35%
|
18 985
-15%
|
27 479
+45%
|
(12 877)
N/A
|
(14 214)
-10%
|
437
N/A
|
26 899
+6 051%
|
24 291
-10%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
(352)
|
(976)
|
(1 439)
|
(53)
|
498
|
1 908
|
1 390
|
1 731
|
2 963
|
3 692
|
(840)
|
(1 975)
|
(2 875)
|
(121)
|
442
|
|
Net Change in Cash |
(1 295)
N/A
|
(754)
+42%
|
(11 553)
-1 433%
|
10 033
N/A
|
16 811
+68%
|
6 414
-62%
|
(1 632)
N/A
|
(11 953)
-633%
|
(4 686)
+61%
|
8 461
N/A
|
(918)
N/A
|
(9 771)
-964%
|
8 775
N/A
|
5 067
-42%
|
(7 629)
N/A
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
(1 285)
N/A
|
350
N/A
|
(3 514)
N/A
|
(1 002)
+71%
|
(1 090)
-9%
|
(5 119)
-370%
|
(2 392)
+53%
|
(2 785)
-16%
|
(10 147)
-264%
|
(6 968)
+31%
|
(5 898)
+15%
|
(1 731)
+71%
|
(9 554)
-452%
|
(22 702)
-138%
|
(25 123)
-11%
|