Cash Flow Statement

Currency: CAD

	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
Operating Cash Flow
Net Income	(13)	(9)	(12)	(15)	(16)	(16)	(16)	(17)	(16)	(14)	(13)	(11)	(11)
Depreciation & Amortization	8	6	6	6	6	7	7	8	8	8	9	10	10
Change in Deffered Taxes	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	(0)	0	(1)
Other Non-Cash Items	2	1	1	2	(0)	(0)	1	3	4	4	2	1	1
Cash Taxes Paid	0	0	0	0	1	1	0	0	0	0	0	0	0
Cash Interest Paid	3	2	2	2	1	1	1	1	2	2	1	1	1
Change in Working Capital	(2)	1	(1)	(3)	(7)	(7)	(12)	(10)	(4)	(2)	4	4	3
Cash from Operating Activities	(5) N/A	(2) +54%	(6) -149%	(12) -91%	(17) -45%	(18) -4%	(20) -13%	(17) +14%	(8) +56%	(3) +61%	2 N/A	4 +53%	3 -24%
Investing Cash Flow
Capital Expenditures	(24)	(11)	(9)	(9)	(6)	(6)	(4)	(6)	(7)	(7)	(8)	(7)	(8)
Other Items	(3)	(2)	(6)	(1)	(4)	(5)	(2)	(5)	(2)	(2)	(2)	(2)	(2)
Cash from Investing Activities	(27) N/A	(13) +52%	(15) -18%	(10) +35%	(10) -3%	(11) -7%	(6) +47%	(11) -87%	(10) +9%	(9) +5%	(10) -5%	(8) +16%	(9) -14%
Financing Cash Flow
Net Issuance of Common Stock	32	72	47	47	47	31	31	31	31	1	1	1	1
Net Issuance of Debt	(4)	(3)	(6)	(6)	(9)	(4)	(2)	(2)	(4)	(7)	(8)	(10)	(5)
Other	0	(3)	(3)	0	0	(2)	(2)	0	0	(0)	(0)	0	0
Cash from Financing Activities	28 N/A	65 +135%	38 -41%	39 +2%	35 -9%	24 -31%	27 +8%	27 +3%	25 -9%	(6) N/A	(8) -20%	(9) -22%	(5) +52%
Change in Cash
Effect of Foreign Exchange Rates	0	(0)	(0)	(0)	(0)	0	0	0	0	0	0	0	0
Net Change in Cash	(5) N/A	50 N/A	17 -66%	17 +3%	8 -53%	(4) N/A	1 N/A	(1) N/A	7 N/A	(19) N/A	(15) +19%	(14) +8%	(11) +20%
Free Cash Flow
Free Cash Flow	(30) N/A	(13) +56%	(15) -16%	(21) -38%	(23) -11%	(24) -2%	(24) -3%	(23) +4%	(15) +35%	(10) +32%	(6) +44%	(3) +50%	(5) -72%

NanoXplore Inc
TSX:GRA