Blumetric Environmental Inc
OTC:BLMWF
Cash Flow Statement
Cash Flow Statement
Blumetric Environmental Inc
| Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(7)
|
(7)
|
(6)
|
(5)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
(0)
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(2)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
|
| 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
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Stock-Based Compensation |
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
|
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
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
5
|
5
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
1
|
1
|
2
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
|
| Cash Interest 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
|
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
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Change in Working Capital |
1
|
0
|
1
|
1
|
1
|
3
|
3
|
2
|
0
|
(2)
|
(3)
|
0
|
1
|
2
|
3
|
1
|
3
|
2
|
0
|
(0)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
0
|
1
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
(4)
|
(2)
|
(0)
|
(3)
|
(1)
|
(1)
|
|
| Cash from Operating Activities |
1
N/A
|
0
-94%
|
0
+433%
|
(0)
N/A
|
(1)
-317%
|
2
N/A
|
2
-5%
|
2
-7%
|
(1)
N/A
|
(2)
-243%
|
(3)
-19%
|
(1)
+75%
|
(0)
+81%
|
0
N/A
|
1
+212%
|
0
-99%
|
2
+7 650%
|
1
-28%
|
0
-86%
|
0
+173%
|
0
-47%
|
0
+57%
|
1
+171%
|
0
N/A
|
(0)
N/A
|
(1)
-6 550%
|
(1)
-2%
|
(1)
+60%
|
(0)
+39%
|
1
N/A
|
0
-29%
|
1
+33%
|
(1)
N/A
|
(0)
+89%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(0)
+81%
|
2
N/A
|
3
+9%
|
4
+63%
|
6
+38%
|
3
-49%
|
4
+18%
|
3
-17%
|
1
-60%
|
3
+178%
|
1
-64%
|
1
-34%
|
0
-79%
|
0
+35%
|
(0)
N/A
|
(1)
-144%
|
1
N/A
|
(1)
N/A
|
0
N/A
|
2
+3 689%
|
(1)
N/A
|
1
N/A
|
2
+15%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
-11%
|
0
N/A
|
0
N/A
|
0
-64%
|
(0)
N/A
|
(0)
+92%
|
(0)
-1 100%
|
(0)
-54%
|
(0)
+49%
|
(1)
-263%
|
(1)
+14%
|
(1)
-102%
|
(1)
+9%
|
(1)
+20%
|
(1)
-2%
|
1
N/A
|
0
-58%
|
0
-24%
|
0
+3%
|
(0)
N/A
|
0
N/A
|
1
+267%
|
1
+20%
|
1
-39%
|
1
N/A
|
1
+52%
|
1
-15%
|
1
+14%
|
1
N/A
|
0
-91%
|
0
-59%
|
(0)
N/A
|
(0)
N/A
|
(0)
-130%
|
1
N/A
|
1
N/A
|
1
-2%
|
1
+1%
|
(0)
N/A
|
(0)
-4%
|
(0)
-50%
|
(0)
+8%
|
(0)
-3%
|
(0)
-4%
|
(0)
+35%
|
(0)
+38%
|
(0)
+59%
|
(0)
+36%
|
(0)
-1 158%
|
(0)
-22%
|
(0)
-18%
|
(0)
-15%
|
(0)
+41%
|
(2)
-455%
|
(2)
-10%
|
(2)
-7%
|
(2)
-4%
|
(1)
+46%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
4
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(1)
|
0
|
2
|
2
|
(0)
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
1
|
(2)
|
(2)
|
(5)
|
|
| Other |
(1)
|
(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)
|
(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)
|
|
| Cash from Financing Activities |
(1)
N/A
|
(1)
+19%
|
(1)
-7%
|
(0)
+40%
|
(0)
+92%
|
(2)
-6 600%
|
(2)
+8%
|
(1)
+29%
|
1
N/A
|
4
+297%
|
3
-7%
|
1
-67%
|
(0)
N/A
|
(2)
-812%
|
0
N/A
|
1
+955%
|
0
-66%
|
1
+74%
|
(1)
N/A
|
(0)
+66%
|
(0)
+34%
|
0
N/A
|
(1)
N/A
|
(0)
+53%
|
(1)
-221%
|
(1)
-1%
|
0
N/A
|
(0)
N/A
|
(1)
-56%
|
(1)
-3%
|
(1)
-3%
|
(1)
-1%
|
1
N/A
|
(0)
N/A
|
(0)
-86%
|
(0)
-98%
|
(2)
-366%
|
(1)
+64%
|
(1)
-49%
|
(1)
-64%
|
(1)
+5%
|
(2)
-12%
|
(2)
-5%
|
(1)
+39%
|
(1)
-19%
|
(1)
-3%
|
(1)
+23%
|
(1)
-9%
|
(1)
+10%
|
(1)
0%
|
(1)
-3%
|
(1)
-7%
|
(1)
-4%
|
(1)
-2%
|
(1)
-11%
|
(1)
-2%
|
2
N/A
|
5
+123%
|
2
-61%
|
2
-4%
|
(2)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(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
|
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
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
(0)
+75%
|
(0)
-400%
|
(1)
-430%
|
(0)
+74%
|
(0)
+7%
|
(0)
+85%
|
0
N/A
|
1
+420%
|
0
-81%
|
0
+10%
|
(1)
N/A
|
(2)
-73%
|
0
N/A
|
0
-62%
|
1
+980%
|
1
-16%
|
(0)
N/A
|
0
N/A
|
0
-44%
|
1
+317%
|
0
-80%
|
(0)
N/A
|
(0)
-144%
|
(1)
-528%
|
(1)
+49%
|
(0)
+30%
|
(0)
+44%
|
1
N/A
|
0
-21%
|
1
+31%
|
(0)
N/A
|
(0)
-769%
|
(0)
+73%
|
(1)
-1 248%
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
2
+16%
|
3
+19%
|
4
+58%
|
2
-56%
|
2
+21%
|
2
-29%
|
0
-97%
|
2
+4 958%
|
0
-92%
|
(0)
N/A
|
(1)
-358%
|
(1)
-33%
|
(2)
-72%
|
(3)
-40%
|
(0)
+81%
|
(3)
-445%
|
1
N/A
|
5
+760%
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
0
-98%
|
0
+1 300%
|
(0)
N/A
|
(1)
-257%
|
2
N/A
|
2
-9%
|
1
-26%
|
(1)
N/A
|
(2)
-245%
|
(3)
-23%
|
(1)
+83%
|
(1)
-26%
|
0
N/A
|
0
+750%
|
(1)
N/A
|
1
N/A
|
0
-65%
|
0
-60%
|
0
+240%
|
0
-69%
|
0
+143%
|
1
+223%
|
(0)
N/A
|
(0)
+51%
|
(1)
-3 771%
|
(1)
-3%
|
(1)
+60%
|
(0)
+37%
|
1
N/A
|
0
-33%
|
1
+35%
|
(1)
N/A
|
(0)
+81%
|
0
N/A
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
(0)
+62%
|
2
N/A
|
3
+10%
|
4
+66%
|
6
+39%
|
3
-51%
|
3
+20%
|
3
-18%
|
1
-65%
|
3
+222%
|
1
-65%
|
1
-32%
|
0
-81%
|
(0)
N/A
|
(1)
-1 321%
|
(2)
-91%
|
1
N/A
|
(1)
N/A
|
(1)
+61%
|
1
N/A
|
(2)
N/A
|
0
N/A
|
1
+49%
|
|