Aquarius Engines AM Ltd
OTC:AQUEF
Cash Flow Statement
Cash Flow Statement
Aquarius Engines AM Ltd
| Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||
| Net Income |
(19)
|
(25)
|
(23)
|
(28)
|
(23)
|
(18)
|
(17)
|
(15)
|
(14)
|
(15)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
2
|
1
|
1
|
2
|
2
|
1
|
1
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Stock-Based Compensation |
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
1
|
2
|
2
|
3
|
0
|
3
|
3
|
1
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
|
| Cash from Operating Activities |
(18)
N/A
|
(24)
-32%
|
(20)
+15%
|
(24)
-18%
|
(20)
+15%
|
(18)
+11%
|
(14)
+23%
|
(11)
+18%
|
(12)
-6%
|
(13)
-10%
|
|
| Investing Cash Flow | |||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
18
|
19
|
(11)
|
(6)
|
17
|
19
|
18
|
15
|
7
|
1
|
|
| Cash from Investing Activities |
14
N/A
|
14
+4%
|
(15)
N/A
|
(10)
+33%
|
16
N/A
|
18
+14%
|
17
-2%
|
15
-16%
|
7
-53%
|
1
-90%
|
|
| Financing Cash Flow | |||||||||||
| Net Issuance of Common Stock |
0
|
5
|
5
|
5
|
5
|
0
|
0
|
4
|
4
|
3
|
|
| Net Issuance of Debt |
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
|
| Other |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash from Financing Activities |
2
N/A
|
6
+293%
|
6
+4%
|
6
-4%
|
4
-30%
|
(1)
N/A
|
(1)
-10%
|
3
N/A
|
3
-19%
|
3
+35%
|
|
| Change in Cash | |||||||||||
| Effect of Foreign Exchange Rates |
1
|
1
|
(1)
|
(2)
|
(0)
|
3
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
(3)
-91%
|
(30)
-983%
|
(30)
+0%
|
(1)
+98%
|
2
N/A
|
3
+39%
|
6
+143%
|
(3)
N/A
|
(9)
-223%
|
|
| Free Cash Flow | |||||||||||
| Free Cash Flow |
(23)
N/A
|
(29)
-26%
|
(24)
+18%
|
(28)
-17%
|
(21)
+23%
|
(19)
+11%
|
(14)
+25%
|
(12)
+18%
|
(12)
-4%
|
(13)
-10%
|
|