Econergy Renewable Energy Ltd
TASE:ECNR
Cash Flow Statement
Cash Flow Statement
Econergy Renewable Energy Ltd
| 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 |
(4)
|
(10)
|
(11)
|
(14)
|
(15)
|
(6)
|
2
|
3
|
3
|
(1)
|
(13)
|
25
|
29
|
25
|
24
|
15
|
1
|
2
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
5
|
7
|
9
|
12
|
9
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
|
| Other Non-Cash Items |
1
|
5
|
6
|
7
|
8
|
0
|
(10)
|
(11)
|
(13)
|
(9)
|
1
|
(38)
|
(42)
|
(42)
|
(44)
|
(32)
|
(20)
|
(17)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
5
|
6
|
6
|
7
|
|
| Change in Working Capital |
1
|
(3)
|
(0)
|
(2)
|
(4)
|
(0)
|
(6)
|
(7)
|
(8)
|
(5)
|
(4)
|
5
|
5
|
6
|
5
|
0
|
(2)
|
(8)
|
|
| Cash from Operating Activities |
(2)
N/A
|
(9)
-339%
|
(6)
+37%
|
(8)
-46%
|
(10)
-24%
|
(6)
+39%
|
(13)
-117%
|
(15)
-13%
|
(18)
-19%
|
(15)
+17%
|
(15)
N/A
|
(7)
+49%
|
(7)
+10%
|
(7)
+3%
|
(7)
-12%
|
(8)
-4%
|
(9)
-19%
|
(13)
-46%
|
|
| Investing Cash Flow | |||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(14)
|
(16)
|
(16)
|
(19)
|
(6)
|
0
|
(3)
|
(0)
|
(8)
|
(16)
|
(16)
|
(16)
|
(8)
|
0
|
0
|
0
|
|
| Other Items |
(9)
|
(11)
|
(19)
|
(36)
|
(44)
|
(59)
|
(92)
|
(105)
|
(154)
|
(170)
|
(118)
|
(119)
|
(80)
|
(126)
|
(192)
|
(158)
|
(185)
|
(177)
|
|
| Cash from Investing Activities |
(9)
N/A
|
(12)
-31%
|
(33)
-183%
|
(52)
-58%
|
(60)
-14%
|
(78)
-30%
|
(98)
-26%
|
(108)
-10%
|
(156)
-45%
|
(170)
-8%
|
(126)
+26%
|
(134)
-7%
|
(96)
+29%
|
(142)
-49%
|
(200)
-41%
|
(158)
+21%
|
(185)
-17%
|
(177)
+4%
|
|
| Financing Cash Flow | |||||||||||||||||||
| Net Issuance of Common Stock |
0
|
37
|
37
|
37
|
37
|
0
|
50
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
20
|
20
|
86
|
86
|
67
|
67
|
(3)
|
29
|
110
|
109
|
136
|
129
|
107
|
202
|
291
|
231
|
147
|
113
|
|
| Other |
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
78
|
87
|
87
|
38
|
8
|
0
|
0
|
50
|
59
|
121
|
121
|
|
| Cash from Financing Activities |
20
N/A
|
57
+194%
|
123
+115%
|
123
0%
|
104
-16%
|
66
-37%
|
47
-29%
|
107
+130%
|
196
+83%
|
196
0%
|
174
-11%
|
133
-24%
|
103
-23%
|
199
+94%
|
337
+70%
|
291
-14%
|
268
-8%
|
234
-13%
|
|
| Change in Cash | |||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
2
|
1
|
(0)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(2)
|
(0)
|
(1)
|
(0)
|
0
|
|
| Net Change in Cash |
9
N/A
|
39
+348%
|
86
+122%
|
62
-27%
|
33
-46%
|
(20)
N/A
|
(67)
-240%
|
(18)
+73%
|
20
N/A
|
10
-50%
|
32
+230%
|
(9)
N/A
|
0
N/A
|
48
+19 377%
|
130
+168%
|
124
-4%
|
74
-40%
|
44
-41%
|
|
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow |
(2)
N/A
|
(9)
-316%
|
(19)
-114%
|
(24)
-27%
|
(26)
-7%
|
(25)
+5%
|
(19)
+25%
|
(15)
+21%
|
(21)
-39%
|
(15)
+28%
|
(23)
-51%
|
(23)
-2%
|
(22)
+4%
|
(22)
+1%
|
(15)
+31%
|
(8)
+50%
|
(9)
-19%
|
(13)
-46%
|
|