
DIRTT Environmental Solutions Ltd
TSX:DRT

Cash Flow Statement
Cash Flow Statement
DIRTT Environmental Solutions Ltd
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 |
9
|
10
|
13
|
14
|
10
|
10
|
9
|
6
|
4
|
3
|
3
|
(6)
|
(2)
|
1
|
(3)
|
6
|
(3)
|
(1)
|
6
|
(4)
|
(4)
|
(7)
|
(15)
|
(11)
|
(18)
|
(28)
|
(42)
|
(54)
|
(64)
|
(74)
|
(65)
|
(55)
|
(43)
|
(22)
|
(21)
|
(15)
|
(0)
|
(2)
|
12
|
15
|
11
|
|
Depreciation & Amortization |
9
|
9
|
9
|
10
|
10
|
11
|
11
|
12
|
12
|
13
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
14
|
15
|
16
|
16
|
16
|
15
|
13
|
12
|
10
|
9
|
8
|
7
|
6
|
7
|
7
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
(0)
|
1
|
2
|
(0)
|
(1)
|
(2)
|
2
|
6
|
6
|
7
|
2
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
4
|
4
|
7
|
4
|
4
|
5
|
3
|
7
|
8
|
6
|
6
|
3
|
2
|
2
|
8
|
9
|
14
|
10
|
(0)
|
1
|
(7)
|
(2)
|
2
|
3
|
6
|
7
|
6
|
6
|
7
|
4
|
4
|
2
|
1
|
(2)
|
7
|
6
|
2
|
7
|
(6)
|
(8)
|
(4)
|
|
Cash Taxes Paid |
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
3
|
4
|
3
|
3
|
3
|
2
|
3
|
(4)
|
(4)
|
(4)
|
(6)
|
0
|
(0)
|
(0)
|
(1)
|
2
|
2
|
2
|
1
|
0
|
0
|
(3)
|
(2)
|
3
|
3
|
6
|
6
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
|
Change in Working Capital |
(5)
|
3
|
3
|
(4)
|
(3)
|
(5)
|
(9)
|
(9)
|
(7)
|
(15)
|
(10)
|
11
|
(4)
|
(7)
|
(12)
|
(19)
|
(0)
|
9
|
14
|
5
|
5
|
(2)
|
2
|
3
|
(5)
|
1
|
1
|
2
|
4
|
(2)
|
(9)
|
(6)
|
3
|
7
|
12
|
15
|
4
|
(0)
|
(0)
|
(6)
|
(0)
|
|
Cash from Operating Activities |
17
N/A
|
26
+59%
|
32
+21%
|
24
-26%
|
21
-11%
|
21
+0%
|
14
-34%
|
15
+8%
|
18
+17%
|
7
-61%
|
13
+79%
|
22
+78%
|
12
-48%
|
12
+1%
|
7
-39%
|
10
+40%
|
25
+147%
|
33
+32%
|
35
+9%
|
13
-62%
|
5
-61%
|
0
-98%
|
3
+2 780%
|
12
+334%
|
1
-91%
|
(1)
N/A
|
(19)
-1 582%
|
(31)
-63%
|
(38)
-22%
|
(56)
-47%
|
(54)
+3%
|
(44)
+19%
|
(26)
+41%
|
(5)
+82%
|
8
N/A
|
15
+87%
|
14
-7%
|
12
-15%
|
11
-3%
|
7
-35%
|
13
+78%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(16)
|
(17)
|
(18)
|
(20)
|
(22)
|
(22)
|
(23)
|
(21)
|
(21)
|
(21)
|
(20)
|
(23)
|
(21)
|
(21)
|
(19)
|
(14)
|
(12)
|
(10)
|
(13)
|
(16)
|
(17)
|
(20)
|
(16)
|
(20)
|
(21)
|
(22)
|
(22)
|
(15)
|
(13)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
1
|
1
|
1
|
3
|
1
|
1
|
1
|
(1)
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
10
|
10
|
11
|
12
|
2
|
2
|
1
|
0
|
|
Cash from Investing Activities |
(15)
N/A
|
(17)
-12%
|
(18)
-6%
|
(20)
-10%
|
(22)
-9%
|
(22)
+0%
|
(22)
-3%
|
(21)
+6%
|
(21)
+0%
|
(20)
+4%
|
(20)
+1%
|
(22)
-13%
|
(20)
+10%
|
(21)
-2%
|
(19)
+8%
|
(13)
+29%
|
(13)
+7%
|
(10)
+19%
|
(12)
-19%
|
(15)
-26%
|
(16)
-2%
|
(17)
-6%
|
(15)
+11%
|
(19)
-32%
|
(21)
-6%
|
(23)
-12%
|
(22)
+5%
|
(14)
+35%
|
(12)
+14%
|
(7)
+42%
|
(6)
+21%
|
(4)
+28%
|
(3)
+16%
|
7
N/A
|
7
0%
|
8
+15%
|
9
+16%
|
(1)
N/A
|
(1)
+10%
|
(2)
-221%
|
(3)
-53%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
7
|
44
|
41
|
39
|
37
|
0
|
1
|
1
|
1
|
(2)
|
(6)
|
(5)
|
(5)
|
(2)
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
21
|
21
|
21
|
21
|
(4)
|
|
Net Issuance of Debt |
3
|
3
|
2
|
(2)
|
(4)
|
0
|
3
|
7
|
8
|
3
|
1
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(9)
|
(8)
|
(8)
|
(6)
|
0
|
3
|
6
|
6
|
35
|
40
|
36
|
63
|
33
|
25
|
25
|
(2)
|
(2)
|
(4)
|
(4)
|
(12)
|
(16)
|
(14)
|
(30)
|
(21)
|
(17)
|
|
Other |
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
10
N/A
|
44
+345%
|
41
-7%
|
35
-16%
|
31
-10%
|
0
-98%
|
3
+581%
|
8
+138%
|
8
+2%
|
1
-83%
|
(5)
N/A
|
(10)
-88%
|
(10)
-4%
|
(6)
+38%
|
(2)
+72%
|
(3)
-77%
|
(8)
-147%
|
(8)
-6%
|
(7)
+7%
|
(5)
+27%
|
0
N/A
|
3
+3 150%
|
6
+130%
|
6
-4%
|
35
+513%
|
40
+13%
|
36
-10%
|
62
+74%
|
32
-48%
|
25
-23%
|
25
-2%
|
(1)
N/A
|
(1)
+18%
|
(3)
-300%
|
(2)
+13%
|
(12)
-368%
|
5
N/A
|
7
+39%
|
(8)
N/A
|
(0)
+95%
|
(20)
-4 755%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
2
|
0
|
2
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(4)
|
(2)
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Net Change in Cash |
13
N/A
|
55
+335%
|
55
+0%
|
40
-27%
|
32
-20%
|
1
-97%
|
(4)
N/A
|
2
N/A
|
5
+196%
|
(12)
N/A
|
(13)
-12%
|
(11)
+20%
|
(21)
-92%
|
(17)
+17%
|
(15)
+14%
|
(10)
+31%
|
3
N/A
|
13
+348%
|
15
+10%
|
(6)
N/A
|
(11)
-70%
|
(14)
-33%
|
(6)
+58%
|
(1)
+78%
|
16
N/A
|
17
+1%
|
(5)
N/A
|
18
N/A
|
(18)
N/A
|
(38)
-115%
|
(36)
+7%
|
(49)
-38%
|
(31)
+38%
|
(1)
+96%
|
12
N/A
|
11
-10%
|
28
+155%
|
18
-35%
|
1
-92%
|
4
+210%
|
(11)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
1
N/A
|
9
+684%
|
14
+52%
|
4
-75%
|
(1)
N/A
|
(1)
+4%
|
(9)
-1 071%
|
(6)
+30%
|
(3)
+43%
|
(14)
-287%
|
(7)
+45%
|
(0)
+99%
|
(9)
-9 090%
|
(9)
+3%
|
(11)
-29%
|
(4)
+67%
|
13
N/A
|
22
+79%
|
23
+1%
|
(3)
N/A
|
(12)
-320%
|
(19)
-66%
|
(13)
+32%
|
(8)
+42%
|
(20)
-161%
|
(23)
-16%
|
(41)
-78%
|
(46)
-11%
|
(51)
-11%
|
(64)
-25%
|
(61)
+5%
|
(49)
+20%
|
(30)
+38%
|
(8)
+72%
|
4
N/A
|
11
+164%
|
10
-8%
|
9
-16%
|
8
-4%
|
4
-51%
|
10
+140%
|