Ceres Global Ag Corp
OTC:CERGF
Cash Flow Statement
Cash Flow Statement
Ceres Global Ag Corp
| Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(26)
|
(55)
|
(38)
|
(54)
|
6
|
39
|
29
|
26
|
30
|
27
|
25
|
19
|
5
|
(1)
|
(4)
|
(8)
|
(7)
|
(13)
|
(11)
|
(13)
|
(23)
|
(18)
|
(18)
|
(15)
|
(1)
|
3
|
(1)
|
(1)
|
(2)
|
(15)
|
(11)
|
(12)
|
(23)
|
(12)
|
(22)
|
(14)
|
(13)
|
(13)
|
(6)
|
(1)
|
(8)
|
(14)
|
(13)
|
(17)
|
(7)
|
1
|
2
|
4
|
2
|
1
|
1
|
12
|
22
|
24
|
25
|
(9)
|
(21)
|
(26)
|
(28)
|
(8)
|
2
|
6
|
7
|
9
|
5
|
2
|
3
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
3
|
3
|
4
|
7
|
7
|
7
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
8
|
9
|
8
|
10
|
10
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
6
|
|
| Change in Deffered Taxes |
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
|
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
|
1
|
1
|
0
|
0
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Other Non-Cash Items |
22
|
48
|
35
|
62
|
(2)
|
(31)
|
(25)
|
(25)
|
(27)
|
(23)
|
(17)
|
(7)
|
5
|
11
|
8
|
7
|
8
|
5
|
3
|
1
|
2
|
1
|
7
|
6
|
4
|
4
|
2
|
3
|
2
|
2
|
1
|
2
|
3
|
4
|
13
|
12
|
13
|
12
|
(2)
|
1
|
0
|
4
|
11
|
6
|
6
|
4
|
4
|
6
|
5
|
5
|
6
|
(4)
|
1
|
3
|
3
|
33
|
30
|
29
|
27
|
6
|
6
|
5
|
6
|
7
|
5
|
4
|
3
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
4
|
2
|
(2)
|
(3)
|
(4)
|
(4)
|
(1)
|
(0)
|
0
|
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
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
4
|
6
|
6
|
6
|
7
|
6
|
7
|
10
|
10
|
10
|
9
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
4
|
3
|
3
|
5
|
8
|
8
|
7
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
5
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
|
| Change in Working Capital |
(1)
|
(2)
|
(1)
|
(7)
|
0
|
0
|
1
|
(11)
|
(51)
|
(91)
|
(104)
|
(23)
|
(36)
|
(0)
|
9
|
(43)
|
(97)
|
(52)
|
(23)
|
19
|
129
|
100
|
71
|
45
|
8
|
(37)
|
(23)
|
(45)
|
(15)
|
9
|
7
|
12
|
16
|
39
|
12
|
11
|
19
|
25
|
48
|
39
|
(11)
|
(21)
|
(32)
|
(22)
|
7
|
(18)
|
(16)
|
(8)
|
(20)
|
(9)
|
(31)
|
(41)
|
(58)
|
(42)
|
(21)
|
23
|
43
|
44
|
75
|
26
|
(37)
|
(10)
|
(23)
|
(19)
|
51
|
(1)
|
(9)
|
|
| Cash from Operating Activities |
(4)
N/A
|
(8)
-76%
|
(4)
+50%
|
1
N/A
|
4
+445%
|
9
+130%
|
5
-47%
|
(9)
N/A
|
(48)
-410%
|
(86)
-79%
|
(93)
-8%
|
(9)
+91%
|
(24)
-179%
|
12
N/A
|
16
+33%
|
(41)
N/A
|
(94)
-130%
|
(57)
+39%
|
(29)
+50%
|
10
N/A
|
111
+1 028%
|
86
-23%
|
62
-28%
|
39
-37%
|
13
-66%
|
(28)
N/A
|
(20)
+29%
|
(40)
-100%
|
(13)
+68%
|
(2)
+87%
|
(0)
+98%
|
6
N/A
|
3
-49%
|
37
+1 192%
|
10
-73%
|
15
+44%
|
23
+59%
|
30
+29%
|
44
+47%
|
44
+1%
|
(13)
N/A
|
(24)
-82%
|
(27)
-11%
|
(24)
+11%
|
15
N/A
|
(6)
N/A
|
(4)
+36%
|
8
N/A
|
(6)
N/A
|
3
N/A
|
(16)
N/A
|
(26)
-59%
|
(29)
-11%
|
(7)
+75%
|
14
N/A
|
54
+277%
|
59
+9%
|
53
-10%
|
81
+52%
|
31
-62%
|
(22)
N/A
|
7
N/A
|
(3)
N/A
|
3
N/A
|
68
+1 957%
|
11
-83%
|
4
-68%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(8)
|
(9)
|
(12)
|
(17)
|
(15)
|
(17)
|
(14)
|
(5)
|
(4)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
(13)
|
(20)
|
(21)
|
(33)
|
(30)
|
(26)
|
(27)
|
(32)
|
(43)
|
(42)
|
(41)
|
(11)
|
(8)
|
(4)
|
(4)
|
(1)
|
(0)
|
(4)
|
(3)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(9)
|
(9)
|
(10)
|
(10)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
3
|
22
|
0
|
(19)
|
(10)
|
(11)
|
11
|
7
|
47
|
44
|
27
|
36
|
3
|
12
|
7
|
2
|
2
|
(1)
|
10
|
8
|
8
|
8
|
(5)
|
(1)
|
(0)
|
(0)
|
2
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
8
|
6
|
6
|
7
|
(2)
|
(23)
|
(23)
|
(23)
|
(24)
|
(0)
|
(0)
|
(7)
|
(8)
|
(8)
|
(19)
|
(23)
|
(30)
|
(30)
|
(19)
|
(6)
|
2
|
2
|
2
|
(1)
|
0
|
2
|
3
|
3
|
|
| Cash from Investing Activities |
3
N/A
|
22
+542%
|
0
N/A
|
(19)
N/A
|
(10)
+45%
|
(11)
-11%
|
11
N/A
|
7
-37%
|
43
+510%
|
36
-15%
|
18
-51%
|
24
+34%
|
(15)
N/A
|
(3)
+77%
|
(10)
-184%
|
(12)
-21%
|
(3)
+73%
|
(5)
-56%
|
8
N/A
|
7
-15%
|
7
0%
|
7
-4%
|
(7)
N/A
|
(4)
+47%
|
(14)
-265%
|
(21)
-50%
|
(20)
+4%
|
(33)
-69%
|
(30)
+11%
|
(25)
+17%
|
(26)
-4%
|
(30)
-17%
|
(40)
-33%
|
(41)
-2%
|
(40)
+2%
|
(11)
+73%
|
(8)
+23%
|
(4)
+47%
|
(4)
+9%
|
7
N/A
|
5
-23%
|
2
-68%
|
3
+98%
|
(7)
N/A
|
(28)
-306%
|
(25)
+11%
|
(25)
-1%
|
(26)
-2%
|
(9)
+65%
|
(9)
-5%
|
(16)
-76%
|
(18)
-10%
|
(12)
+31%
|
(23)
-83%
|
(26)
-17%
|
(33)
-26%
|
(32)
+4%
|
(22)
+32%
|
(8)
+65%
|
1
N/A
|
1
+15%
|
1
+47%
|
(2)
N/A
|
(1)
+61%
|
1
N/A
|
1
+15%
|
1
+49%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(153)
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
68
|
66
|
0
|
0
|
(2)
|
(0)
|
(1)
|
(1)
|
4
|
4
|
4
|
4
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
10
|
9
|
9
|
9
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
19
|
54
|
71
|
7
|
69
|
13
|
20
|
49
|
60
|
21
|
(13)
|
(25)
|
(99)
|
(56)
|
(50)
|
(26)
|
3
|
48
|
(24)
|
(5)
|
22
|
(41)
|
43
|
39
|
10
|
28
|
34
|
(7)
|
(20)
|
(20)
|
(32)
|
(51)
|
11
|
14
|
25
|
33
|
7
|
40
|
23
|
8
|
12
|
4
|
30
|
49
|
44
|
25
|
16
|
(8)
|
(22)
|
(28)
|
(70)
|
(42)
|
19
|
(11)
|
4
|
(6)
|
(70)
|
(12)
|
1
|
|
| Other |
0
|
9
|
0
|
0
|
0
|
0
|
0
|
(4)
|
29
|
31
|
23
|
1
|
(45)
|
(23)
|
(39)
|
(13)
|
33
|
28
|
26
|
(1)
|
(33)
|
(51)
|
(12)
|
(1)
|
(1)
|
3
|
(3)
|
(3)
|
(3)
|
5
|
(15)
|
(15)
|
0
|
(31)
|
(9)
|
(0)
|
0
|
(0)
|
(7)
|
(0)
|
(0)
|
5
|
(1)
|
(1)
|
(1)
|
(6)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
|
| Cash from Financing Activities |
0
N/A
|
(143)
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-195%
|
(2)
-7%
|
12
N/A
|
46
+290%
|
85
+83%
|
93
+9%
|
6
-94%
|
22
+281%
|
(14)
N/A
|
(23)
-67%
|
32
N/A
|
89
+181%
|
47
-47%
|
11
-77%
|
(27)
N/A
|
(133)
-399%
|
(107)
+19%
|
(63)
+41%
|
(28)
+56%
|
2
N/A
|
120
+7 567%
|
39
-68%
|
58
+50%
|
85
+47%
|
(39)
N/A
|
28
N/A
|
23
-18%
|
(7)
N/A
|
2
N/A
|
29
+1 413%
|
(3)
N/A
|
(16)
-421%
|
(21)
-36%
|
(39)
-83%
|
(51)
-31%
|
11
N/A
|
19
+80%
|
24
+24%
|
32
+33%
|
16
-52%
|
43
+174%
|
31
-26%
|
16
-47%
|
11
-33%
|
3
-69%
|
29
+746%
|
47
+63%
|
43
-10%
|
24
-44%
|
15
-39%
|
(8)
N/A
|
(22)
-175%
|
(29)
-28%
|
(71)
-147%
|
(43)
+40%
|
19
N/A
|
(11)
N/A
|
3
N/A
|
(6)
N/A
|
(71)
-1 086%
|
(13)
+82%
|
(0)
+99%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
2
|
1
|
(5)
|
(4)
|
(5)
|
(8)
|
(1)
|
(2)
|
(5)
|
(1)
|
(2)
|
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 |
(1)
N/A
|
(129)
-13 191%
|
(4)
+97%
|
(18)
-357%
|
(7)
+60%
|
(5)
+33%
|
13
N/A
|
8
-39%
|
41
+399%
|
35
-14%
|
18
-50%
|
22
+25%
|
(17)
N/A
|
(6)
+67%
|
(17)
-202%
|
(21)
-22%
|
(8)
+60%
|
(15)
-78%
|
(9)
+38%
|
(10)
-4%
|
(15)
-55%
|
(15)
+2%
|
(8)
+46%
|
8
N/A
|
3
-63%
|
72
+2 392%
|
(6)
N/A
|
(20)
-227%
|
38
N/A
|
(73)
N/A
|
1
N/A
|
(4)
N/A
|
(49)
-1 069%
|
(3)
+95%
|
(3)
-22%
|
1
N/A
|
(1)
N/A
|
4
N/A
|
1
-73%
|
0
-69%
|
3
+600%
|
(3)
N/A
|
0
N/A
|
1
+169%
|
2
+149%
|
12
+401%
|
3
-79%
|
(1)
N/A
|
(4)
-240%
|
(3)
+32%
|
(4)
-28%
|
4
N/A
|
1
-60%
|
(6)
N/A
|
3
N/A
|
13
+410%
|
5
-64%
|
3
-41%
|
2
-12%
|
(11)
N/A
|
(2)
+80%
|
(3)
-21%
|
(1)
+50%
|
(3)
-139%
|
(2)
+34%
|
(0)
+87%
|
5
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(8)
-76%
|
(4)
+50%
|
1
N/A
|
4
+445%
|
9
+130%
|
5
-47%
|
(9)
N/A
|
(52)
-454%
|
(94)
-79%
|
(102)
-8%
|
(21)
+80%
|
(42)
-101%
|
(4)
+92%
|
(1)
+82%
|
(54)
-8 274%
|
(99)
-83%
|
(61)
+39%
|
(30)
+50%
|
9
N/A
|
111
+1 193%
|
84
-24%
|
59
-29%
|
36
-39%
|
(0)
N/A
|
(48)
-80 583%
|
(41)
+14%
|
(73)
-77%
|
(43)
+42%
|
(28)
+34%
|
(27)
+2%
|
(26)
+5%
|
(40)
-54%
|
(5)
+88%
|
(31)
-528%
|
4
N/A
|
15
+304%
|
26
+72%
|
40
+57%
|
43
+7%
|
(14)
N/A
|
(29)
-107%
|
(30)
-6%
|
(30)
+3%
|
10
N/A
|
(8)
N/A
|
(5)
+32%
|
6
N/A
|
(15)
N/A
|
(6)
+58%
|
(26)
-319%
|
(36)
-37%
|
(33)
+7%
|
(11)
+68%
|
11
N/A
|
51
+358%
|
57
+12%
|
51
-11%
|
79
+55%
|
29
-63%
|
(23)
N/A
|
6
N/A
|
(4)
N/A
|
2
N/A
|
66
+2 778%
|
10
-85%
|
2
-81%
|
|