First Tellurium Corp
OTC:FSTTF
Cash Flow Statement
Cash Flow Statement
First Tellurium Corp
| Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||
| Net Income |
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
|
| Depreciation & Amortization |
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
|
1
|
|
| Other Non-Cash Items |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
|
| Cash from Operating Activities |
(0)
N/A
|
(0)
+14%
|
(0)
+71%
|
(0)
-74%
|
(0)
-15%
|
(1)
-455%
|
(2)
-77%
|
(2)
-14%
|
(2)
-12%
|
(2)
+9%
|
(2)
+20%
|
(2)
-25%
|
(2)
+4%
|
(2)
+19%
|
(2)
+14%
|
(1)
+32%
|
(1)
-35%
|
(2)
-12%
|
(2)
+2%
|
(2)
-6%
|
(1)
+21%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-121%
|
(0)
+55%
|
0
N/A
|
(0)
N/A
|
(0)
+44%
|
(0)
-78%
|
(0)
-47%
|
(0)
+55%
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-35%
|
(0)
N/A
|
(1)
-673%
|
(1)
-1%
|
(1)
+3%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
|
| Other |
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
|
| Cash from Financing Activities |
1
N/A
|
0
-18%
|
0
-88%
|
0
+114%
|
1
+808%
|
2
+156%
|
3
+24%
|
3
+9%
|
2
-26%
|
2
-6%
|
2
-24%
|
2
-14%
|
2
+21%
|
1
-71%
|
1
+26%
|
1
+33%
|
2
+93%
|
3
+48%
|
3
+10%
|
3
-9%
|
2
-29%
|
|
| Change in Cash | ||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
-67%
|
(0)
N/A
|
(0)
-15%
|
1
N/A
|
1
+105%
|
1
-18%
|
1
-9%
|
(0)
N/A
|
(0)
+7%
|
(0)
-436%
|
(1)
-229%
|
(0)
+52%
|
(1)
-234%
|
(1)
+35%
|
(0)
+79%
|
0
N/A
|
1
+240%
|
1
-44%
|
0
-64%
|
(0)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
(0)
N/A
|
(0)
+14%
|
(0)
+71%
|
(0)
-74%
|
(0)
-15%
|
(1)
-455%
|
(2)
-77%
|
(2)
-15%
|
(2)
-11%
|
(2)
+9%
|
(2)
+20%
|
(2)
-25%
|
(2)
+4%
|
(2)
+19%
|
(2)
+14%
|
(1)
+30%
|
(1)
-30%
|
(2)
-12%
|
(2)
-8%
|
(2)
-13%
|
(2)
+18%
|
|