Billy Goat Brands Ltd
OTC:BGTTF
Cash Flow Statement
Cash Flow Statement
Billy Goat Brands Ltd
| 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 |
(7)
|
(7)
|
(4)
|
(14)
|
(13)
|
(11)
|
(11)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Stock-Based Compensation |
3
|
3
|
3
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Non-Cash Items |
3
|
3
|
1
|
11
|
11
|
10
|
10
|
4
|
4
|
4
|
4
|
0
|
1
|
1
|
1
|
|
| Cash Taxes Paid |
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
|
0
|
0
|
0
|
|
| Change in Working Capital |
(0)
|
0
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Operating Activities |
(5)
N/A
|
(4)
+20%
|
(3)
+27%
|
(2)
+43%
|
(1)
+9%
|
(1)
+38%
|
(0)
+52%
|
(0)
+10%
|
(0)
+36%
|
(0)
+22%
|
(0)
-128%
|
(0)
+15%
|
(0)
+20%
|
(0)
-16%
|
(0)
+59%
|
|
| Investing Cash Flow | ||||||||||||||||
| Other Items |
(6)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
(6)
N/A
|
(4)
+39%
|
(1)
+60%
|
(0)
+95%
|
0
N/A
|
0
+98%
|
0
-9%
|
(0)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||
| Net Issuance of Common Stock |
10
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Other |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
10
N/A
|
1
-92%
|
1
+3%
|
1
+1%
|
1
-1%
|
0
-76%
|
0
+47%
|
0
+23%
|
0
-35%
|
0
+86%
|
0
-2%
|
0
-23%
|
0
-22%
|
0
-35%
|
1
+242%
|
|
| Change in Cash | ||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(6)
-15 861%
|
(3)
+50%
|
(1)
+79%
|
(0)
+46%
|
(0)
-17%
|
0
N/A
|
0
-95%
|
0
-79%
|
0
+16 890%
|
(0)
N/A
|
(0)
+92%
|
(0)
-75%
|
(0)
-1 423%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(4)
+20%
|
(3)
+27%
|
(2)
+43%
|
(1)
+9%
|
(1)
+38%
|
(0)
+52%
|
(0)
+10%
|
(0)
+36%
|
(0)
+22%
|
(0)
-128%
|
(0)
+15%
|
(0)
+20%
|
(0)
-16%
|
(0)
+59%
|
|