Energix Renewable Energies Ltd
OTC:ENREF
Cash Flow Statement
Cash Flow Statement
Energix Renewable Energies Ltd
| 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(6)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(1)
|
5
|
6
|
9
|
10
|
6
|
(2)
|
5
|
0
|
0
|
17
|
16
|
24
|
31
|
25
|
31
|
49
|
48
|
61
|
63
|
68
|
77
|
79
|
78
|
67
|
73
|
69
|
79
|
105
|
120
|
153
|
236
|
360
|
355
|
335
|
258
|
170
|
223
|
256
|
338
|
300
|
216
|
273
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
4
|
8
|
9
|
7
|
7
|
3
|
3
|
3
|
3
|
3
|
6
|
10
|
13
|
16
|
19
|
24
|
31
|
36
|
40
|
42
|
41
|
42
|
42
|
43
|
43
|
44
|
47
|
52
|
56
|
58
|
59
|
62
|
76
|
80
|
83
|
85
|
79
|
81
|
84
|
90
|
98
|
106
|
120
|
139
|
154
|
170
|
182
|
194
|
200
|
194
|
205
|
219
|
235
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
3
|
3
|
3
|
2
|
0
|
0
|
1
|
2
|
2
|
4
|
5
|
8
|
10
|
7
|
11
|
14
|
14
|
18
|
15
|
15
|
18
|
(4)
|
2
|
(6)
|
(14)
|
(0)
|
(23)
|
(25)
|
(48)
|
(55)
|
(13)
|
21
|
40
|
48
|
(33)
|
(63)
|
(105)
|
(154)
|
(157)
|
(225)
|
(288)
|
(381)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
12
|
0
|
0
|
9
|
10
|
0
|
0
|
3
|
|
| Other Non-Cash Items |
0
|
1
|
2
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(6)
|
(15)
|
(33)
|
(110)
|
(1)
|
5
|
21
|
103
|
2
|
6
|
10
|
11
|
8
|
6
|
6
|
0
|
5
|
4
|
(2)
|
5
|
7
|
6
|
21
|
12
|
18
|
16
|
10
|
14
|
8
|
13
|
10
|
15
|
(14)
|
(21)
|
7
|
15
|
60
|
88
|
30
|
19
|
49
|
58
|
116
|
137
|
87
|
64
|
108
|
116
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
10
|
12
|
0
|
0
|
0
|
(12)
|
0
|
0
|
2
|
5
|
6
|
6
|
4
|
1
|
2
|
2
|
2
|
9
|
12
|
0
|
0
|
8
|
15
|
15
|
35
|
27
|
13
|
13
|
24
|
27
|
28
|
31
|
4
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
7
|
2
|
12
|
12
|
13
|
13
|
19
|
23
|
26
|
38
|
29
|
30
|
30
|
31
|
30
|
33
|
38
|
40
|
41
|
39
|
34
|
38
|
36
|
0
|
0
|
40
|
29
|
40
|
51
|
33
|
59
|
75
|
61
|
79
|
137
|
151
|
115
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
(1)
|
4
|
(2)
|
(3)
|
2
|
2
|
0
|
(0)
|
0
|
(2)
|
(3)
|
(5)
|
(3)
|
(1)
|
(4)
|
3
|
(0)
|
(10)
|
7
|
(8)
|
(4)
|
0
|
(20)
|
(1)
|
(11)
|
(4)
|
8
|
(10)
|
11
|
8
|
4
|
15
|
(20)
|
(38)
|
(23)
|
(17)
|
(3)
|
12
|
(7)
|
(6)
|
3
|
11
|
7
|
5
|
(20)
|
(15)
|
(35)
|
(28)
|
(103)
|
(246)
|
(120)
|
(95)
|
63
|
197
|
(48)
|
(46)
|
(124)
|
(125)
|
16
|
(41)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(2)
-2%
|
3
N/A
|
(2)
N/A
|
(2)
-15%
|
0
N/A
|
1
+182%
|
0
-64%
|
(0)
N/A
|
(1)
-485%
|
(3)
-156%
|
(4)
-37%
|
(8)
-93%
|
(11)
-36%
|
(17)
-58%
|
(39)
-128%
|
(107)
-176%
|
(4)
+97%
|
(0)
+97%
|
45
N/A
|
118
+160%
|
26
-78%
|
38
+47%
|
20
-48%
|
38
+92%
|
40
+6%
|
44
+8%
|
58
+32%
|
52
-10%
|
79
+53%
|
86
+9%
|
85
-1%
|
95
+13%
|
72
-24%
|
79
+8%
|
112
+43%
|
130
+16%
|
152
+17%
|
171
+13%
|
161
-6%
|
158
-2%
|
171
+8%
|
169
-1%
|
160
-5%
|
168
+5%
|
103
-38%
|
129
+25%
|
135
+4%
|
182
+35%
|
285
+56%
|
343
+21%
|
444
+29%
|
462
+4%
|
506
+10%
|
545
+8%
|
381
-30%
|
393
+3%
|
338
-14%
|
218
-36%
|
271
+24%
|
202
-26%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(10)
|
(14)
|
(25)
|
(33)
|
(33)
|
(34)
|
(24)
|
(13)
|
(11)
|
(4)
|
(3)
|
(7)
|
(7)
|
(7)
|
(6)
|
(0)
|
(1)
|
(186)
|
(315)
|
(411)
|
(455)
|
(446)
|
(411)
|
(433)
|
(565)
|
(363)
|
(269)
|
(191)
|
(29)
|
(96)
|
(220)
|
(244)
|
(289)
|
(321)
|
(251)
|
(245)
|
(241)
|
(483)
|
(539)
|
(815)
|
(847)
|
(632)
|
(752)
|
(626)
|
(867)
|
(1 200)
|
(1 191)
|
(1 378)
|
(1 296)
|
(1 135)
|
(1 139)
|
(1 331)
|
(1 847)
|
(2 290)
|
(2 390)
|
(2 096)
|
(1 676)
|
(1 439)
|
(1 560)
|
(1 898)
|
(2 395)
|
|
| Other Items |
0
|
(0)
|
0
|
(25)
|
(26)
|
(24)
|
(24)
|
1
|
2
|
(28)
|
(28)
|
(17)
|
(69)
|
(52)
|
(55)
|
(65)
|
(16)
|
(49)
|
(12)
|
(15)
|
(24)
|
20
|
(6)
|
(60)
|
(61)
|
(59)
|
(66)
|
(9)
|
(10)
|
(107)
|
(80)
|
(33)
|
(24)
|
70
|
56
|
(1)
|
(138)
|
(124)
|
(38)
|
(26)
|
141
|
141
|
32
|
39
|
(62)
|
(42)
|
(18)
|
(1)
|
91
|
50
|
(57)
|
(117)
|
(182)
|
(810)
|
(768)
|
(147)
|
(127)
|
494
|
482
|
(198)
|
(124)
|
|
| Cash from Investing Activities |
(10)
N/A
|
(14)
-37%
|
(25)
-79%
|
(58)
-136%
|
(59)
-3%
|
(58)
+3%
|
(48)
+16%
|
(12)
+76%
|
(9)
+27%
|
(32)
-272%
|
(30)
+4%
|
(24)
+21%
|
(76)
-217%
|
(59)
+23%
|
(61)
-3%
|
(65)
-7%
|
(16)
+75%
|
(234)
-1 336%
|
(327)
-39%
|
(425)
-30%
|
(479)
-13%
|
(426)
+11%
|
(417)
+2%
|
(492)
-18%
|
(626)
-27%
|
(422)
+33%
|
(335)
+21%
|
(199)
+40%
|
(39)
+81%
|
(203)
-425%
|
(300)
-48%
|
(276)
+8%
|
(312)
-13%
|
(251)
+20%
|
(195)
+22%
|
(246)
-26%
|
(379)
-54%
|
(606)
-60%
|
(576)
+5%
|
(842)
-46%
|
(706)
+16%
|
(491)
+30%
|
(720)
-47%
|
(587)
+18%
|
(928)
-58%
|
(1 242)
-34%
|
(1 209)
+3%
|
(1 379)
-14%
|
(1 205)
+13%
|
(1 085)
+10%
|
(1 196)
-10%
|
(1 448)
-21%
|
(2 030)
-40%
|
(3 099)
-53%
|
(3 158)
-2%
|
(2 242)
+29%
|
(1 804)
+20%
|
(945)
+48%
|
(1 078)
-14%
|
(2 096)
-94%
|
(2 519)
-20%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
146
|
146
|
146
|
146
|
0
|
0
|
0
|
0
|
47
|
47
|
47
|
47
|
0
|
0
|
0
|
0
|
340
|
340
|
340
|
342
|
32
|
34
|
38
|
120
|
90
|
135
|
131
|
53
|
53
|
9
|
13
|
114
|
115
|
249
|
247
|
396
|
643
|
512
|
580
|
328
|
81
|
76
|
10
|
350
|
354
|
706
|
704
|
361
|
355
|
3
|
1
|
11
|
16
|
16
|
16
|
6
|
9
|
17
|
|
| Net Issuance of Debt |
12
|
17
|
22
|
(12)
|
(14)
|
(20)
|
(33)
|
0
|
1
|
13
|
17
|
17
|
17
|
4
|
19
|
44
|
122
|
247
|
315
|
286
|
201
|
97
|
62
|
235
|
414
|
334
|
211
|
33
|
4
|
53
|
216
|
214
|
102
|
158
|
53
|
79
|
176
|
277
|
327
|
300
|
802
|
644
|
608
|
656
|
192
|
896
|
997
|
970
|
741
|
87
|
89
|
1 077
|
1 678
|
2 988
|
3 349
|
1 999
|
1 690
|
906
|
959
|
2 235
|
2 737
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(13)
|
(13)
|
(13)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(76)
|
0
|
(115)
|
(139)
|
(88)
|
(88)
|
(101)
|
(104)
|
(107)
|
(244)
|
(230)
|
(241)
|
(252)
|
(280)
|
(296)
|
(313)
|
(330)
|
0
|
(220)
|
(220)
|
|
| Other |
0
|
0
|
(0)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(7)
|
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
(5)
|
(5)
|
(2)
|
(1)
|
3
|
3
|
1
|
1
|
(6)
|
(7)
|
(7)
|
(12)
|
(6)
|
0
|
(20)
|
(23)
|
(26)
|
(26)
|
(12)
|
(15)
|
(17)
|
(19)
|
(81)
|
(82)
|
(89)
|
0
|
(57)
|
(54)
|
(71)
|
(87)
|
(64)
|
(107)
|
|
| Cash from Financing Activities |
12
N/A
|
17
+34%
|
22
+31%
|
133
+506%
|
132
-1%
|
124
-6%
|
112
-10%
|
0
-100%
|
0
N/A
|
13
+12 590%
|
17
+31%
|
64
+283%
|
64
N/A
|
51
-20%
|
66
+30%
|
44
-34%
|
122
+179%
|
246
+101%
|
314
+28%
|
625
+99%
|
540
-14%
|
437
-19%
|
401
-8%
|
254
-37%
|
428
+68%
|
353
-18%
|
313
-11%
|
114
-63%
|
135
+18%
|
179
+32%
|
264
+48%
|
265
+0%
|
110
-59%
|
174
+58%
|
170
-2%
|
196
+15%
|
427
+118%
|
518
+21%
|
716
+38%
|
936
+31%
|
1 302
+39%
|
1 142
-12%
|
854
-25%
|
602
-30%
|
106
-82%
|
793
+649%
|
1 234
+56%
|
1 211
-2%
|
1 328
+10%
|
667
-50%
|
188
-72%
|
1 120
+497%
|
1 358
+21%
|
2 648
+95%
|
2 993
+13%
|
1 662
-44%
|
1 339
-19%
|
521
-61%
|
713
+37%
|
1 960
+175%
|
2 427
+24%
|
|
| 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)
|
2
|
0
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(0)
|
3
|
4
|
3
|
2
|
1
|
(2)
|
(0)
|
(8)
|
(4)
|
(3)
|
(2)
|
7
|
(13)
|
(16)
|
(11)
|
(18)
|
(10)
|
(5)
|
2
|
13
|
28
|
39
|
53
|
40
|
17
|
7
|
(16)
|
(3)
|
5
|
21
|
(20)
|
(36)
|
|
| Net Change in Cash |
1
N/A
|
1
+74%
|
1
-59%
|
73
+14 500%
|
70
-4%
|
67
-4%
|
65
-3%
|
(11)
N/A
|
(9)
+23%
|
(20)
-134%
|
(17)
+16%
|
36
N/A
|
(20)
N/A
|
(19)
+8%
|
(11)
+39%
|
(60)
-428%
|
(1)
+98%
|
9
N/A
|
(13)
N/A
|
247
N/A
|
178
-28%
|
35
-80%
|
21
-41%
|
(222)
N/A
|
(163)
+26%
|
(34)
+79%
|
17
N/A
|
(32)
N/A
|
148
N/A
|
57
-61%
|
54
-5%
|
77
+41%
|
(105)
N/A
|
(4)
+96%
|
51
N/A
|
62
+20%
|
170
+175%
|
59
-65%
|
306
+416%
|
253
-17%
|
761
+201%
|
810
+6%
|
287
-65%
|
163
-43%
|
(673)
N/A
|
(356)
+47%
|
150
N/A
|
(32)
N/A
|
319
N/A
|
(106)
N/A
|
(626)
-490%
|
169
N/A
|
(169)
N/A
|
72
N/A
|
386
+439%
|
(215)
N/A
|
(75)
+65%
|
(80)
-6%
|
(127)
-59%
|
115
N/A
|
74
-35%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(15)
-32%
|
(21)
-39%
|
(35)
-63%
|
(35)
-1%
|
(34)
+5%
|
(23)
+31%
|
(12)
+47%
|
(11)
+9%
|
(5)
+54%
|
(6)
-10%
|
(11)
-88%
|
(15)
-41%
|
(18)
-18%
|
(23)
-29%
|
(39)
-69%
|
(108)
-177%
|
(189)
-76%
|
(315)
-66%
|
(365)
-16%
|
(337)
+8%
|
(420)
-25%
|
(373)
+11%
|
(413)
-11%
|
(527)
-28%
|
(323)
+39%
|
(225)
+30%
|
(133)
+41%
|
23
N/A
|
(17)
N/A
|
(134)
-690%
|
(159)
-19%
|
(193)
-22%
|
(249)
-29%
|
(172)
+31%
|
(133)
+23%
|
(111)
+17%
|
(331)
-199%
|
(368)
-11%
|
(655)
-78%
|
(688)
-5%
|
(461)
+33%
|
(584)
-27%
|
(466)
+20%
|
(699)
-50%
|
(1 097)
-57%
|
(1 062)
+3%
|
(1 244)
-17%
|
(1 113)
+10%
|
(851)
+24%
|
(796)
+6%
|
(888)
-12%
|
(1 385)
-56%
|
(1 784)
-29%
|
(1 846)
-3%
|
(1 715)
+7%
|
(1 284)
+25%
|
(1 101)
+14%
|
(1 342)
-22%
|
(1 627)
-21%
|
(2 193)
-35%
|
|